{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Dataset","GSlt50","Model Summary","GSlt50 Normalized","Normalized Annual Summary","Customer Count","Summary Tables"],"not_rendered":{"charts":17,"images":0,"macros":0,"external_links":9,"defined_names":139,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dataset","index":0,"n_rows":121,"n_cols":84,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'[1]Monthly Data'!A1","v":"Date"},{"$f":"'[1]Monthly Data'!B1","v":"Year"},"Month",{"$f":"'[1]Monthly Data'!D1","v":"ReskWh"},{"$f":"'[1]Monthly Data'!E1","v":"ResCDM"},{"$f":"'[1]Monthly Data'!F1","v":"Res_NoCDM"},{"$f":"'[1]Monthly Data'!G1","v":"GSlt50kWh"},{"$f":"'[1]Monthly Data'!H1","v":"GSlt50kW_CDM"},{"$f":"'[1]Monthly Data'!I1","v":"GSlt50kW_NoCDM"},{"$f":"'[1]Monthly Data'!J1","v":"GSgt50kWh"},{"$f":"'[1]Monthly Data'!K1","v":"GSgt50kWh_CDM"},{"$f":"'[1]Monthly Data'!L1","v":"GSgt50kWh_NoCDM"},{"$f":"'[1]Monthly Data'!M1","v":"StreetkWh"},{"$f":"'[1]Monthly Data'!N1","v":"USLkWh"},{"$f":"'[1]Monthly Data'!O1","v":"GSgt50kW"},{"$f":"'[1]Monthly Data'!P1","v":"Street_kW"},{"$f":"'[1]Monthly Data'!Q1","v":"Res Cust"},{"$f":"'[1]Monthly Data'!R1","v":"GSlt50 Cust"},{"$f":"'[1]Monthly Data'!S1","v":"GSgt50Cust"},{"$f":"'[1]Monthly Data'!T1","v":"Street Cust"},{"$f":"'[1]Monthly Data'!U1","v":"USL Cust"},{"$f":"[1]Weather!C1","v":"Avg. Temp"},{"$f":"[1]Weather!D1","v":"HDD22"},{"$f":"[1]Weather!E1","v":"CDD22"},{"$f":"[1]Weather!F1","v":"HDD20"},{"$f":"[1]Weather!G1","v":"CDD20"},{"$f":"[1]Weather!H1","v":"HDD18"},{"$f":"[1]Weather!I1","v":"CDD18"},{"$f":"[1]Weather!J1","v":"HDD16"},{"$f":"[1]Weather!K1","v":"CDD16"},{"$f":"[1]Weather!L1","v":"HDD14"},{"$f":"[1]Weather!M1","v":"CDD14"},{"$f":"[1]Weather!N1","v":"HDD12"},{"$f":"[1]Weather!O1","v":"CDD12"},{"$f":"[1]Weather!P1","v":"HDD10"},{"$f":"[1]Weather!Q1","v":"CDD10"},{"$f":"[1]Weather!R1","v":"HDD8"},{"$f":"[1]Weather!S1","v":"CDD8"},{"$f":"[1]Economic!C1","v":"OntarioGDP"},{"$f":"[1]Economic!D1","v":"OntarioFTEAdj"},{"$f":"[1]Economic!E1","v":"OntarioFTE"},{"$f":"[1]Economic!F1","v":"BarrieFTEAdj"},{"$f":"[1]Economic!G1","v":"BarrieFTE"},"MonthDays","PeakDays","Trend","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Spring","Fall","Shoulder","COVID","COVID_AM","COVID2020","D_2012",{"$f":"$BJ$1&W1","v":"COVIDHDD22"},{"$f":"$BJ$1&X1","v":"COVIDCDD22"},{"$f":"$BJ$1&Y1","v":"COVIDHDD20"},{"$f":"$BJ$1&Z1","v":"COVIDCDD20"},{"$f":"$BJ$1&AA1","v":"COVIDHDD18"},{"$f":"$BJ$1&AB1","v":"COVIDCDD18"},{"$f":"$BJ$1&AC1","v":"COVIDHDD16"},{"$f":"$BJ$1&AD1","v":"COVIDCDD16"},{"$f":"$BJ$1&AE1","v":"COVIDHDD14"},{"$f":"$BJ$1&AF1","v":"COVIDCDD14"},{"$f":"$BJ$1&AG1","v":"COVIDHDD12"},{"$f":"$BJ$1&AH1","v":"COVIDCDD12"},{"$f":"$BJ$1&AI1","v":"COVIDHDD10"},{"$f":"$BJ$1&AJ1","v":"COVIDCDD10"},{"$f":"$BJ$1&AK1","v":"COVIDHDD8"},{"$f":"$BJ$1&AL1","v":"COVIDCDD8"},"ResPerCust","GSlt50PerCust","GSgt50PerCust"]
[{"$f":"'[1]Monthly Data'!A2","v":"2012-01-01"},{"$f":"'[1]Monthly Data'!B2","v":2012},{"$f":"MONTH(A2)","v":1},{"$f":"'[1]Monthly Data'!D2","v":12827420.298623217},{"$f":"'[1]Monthly Data'!E2","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F2","v":12835036.897295507},{"$f":"'[1]Monthly Data'!G2","v":4478351.0672541764},{"$f":"'[1]Monthly Data'!H2","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I2","v":4504910.0764769567},{"$f":"'[1]Monthly Data'!J2","v":12990962.837961996},{"$f":"'[1]Monthly Data'!K2","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L2","v":13028469.689601466},{"$f":"'[1]Monthly Data'!M2","v":231418.9036474805},{"$f":"'[1]Monthly Data'!N2","v":35978.101240496195},{"$f":"'[1]Monthly Data'!O2","v":28201.79},{"$f":"'[1]Monthly Data'!P2","v":507.87},{"$f":"'[1]Monthly Data'!Q2","v":13894},{"$f":"'[1]Monthly Data'!R2","v":1705},{"$f":"'[1]Monthly Data'!S2","v":116},{"$f":"'[1]Monthly Data'!T2","v":3018},{"$f":"'[1]Monthly Data'!U2","v":30},{"$f":"[1]Weather!C122","v":-2.4419354838709673},{"$f":"[1]Weather!D122","v":757.7},{"$f":"[1]Weather!E122","v":0},{"$f":"[1]Weather!F122","v":695.7},{"$f":"[1]Weather!G122","v":0},{"$f":"[1]Weather!H122","v":633.70000000000005},{"$f":"[1]Weather!I122","v":0},{"$f":"[1]Weather!J122","v":571.70000000000005},{"$f":"[1]Weather!K122","v":0},{"$f":"[1]Weather!L122","v":509.7},{"$f":"[1]Weather!M122","v":0},{"$f":"[1]Weather!N122","v":447.7},{"$f":"[1]Weather!O122","v":0},{"$f":"[1]Weather!P122","v":385.7},{"$f":"[1]Weather!Q122","v":0},{"$f":"[1]Weather!R122","v":323.7},{"$f":"[1]Weather!S122","v":0},{"$f":"[1]Economic!C2","v":634944.30000000005},{"$f":"[1]Economic!D2","v":6646.5},{"$f":"[1]Economic!E2","v":6611.1},{"$f":"[1]Economic!F2","v":98.8},{"$f":"[1]Economic!G2","v":99.3},31,20,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG2+BH2","v":0},0,0,{"$f":"BK2","v":0},1,{"$f":"$BJ2*W2","v":0},{"$f":"$BJ2*X2","v":0},{"$f":"$BJ2*Y2","v":0},{"$f":"$BJ2*Z2","v":0},{"$f":"$BJ2*AA2","v":0},{"$f":"$BJ2*AB2","v":0},{"$f":"$BJ2*AC2","v":0},{"$f":"$BJ2*AD2","v":0},{"$f":"$BJ2*AE2","v":0},{"$f":"$BJ2*AF2","v":0},{"$f":"$BJ2*AG2","v":0},{"$f":"$BJ2*AH2","v":0},{"$f":"$BJ2*AI2","v":0},{"$f":"$BJ2*AJ2","v":0},{"$f":"$BJ2*AK2","v":0},{"$f":"$BJ2*AL2","v":0},{"$f":"F2/Q2","v":923.78270456999473},{"$f":"I2/R2","v":2642.1759979336989},{"$f":"L2/S2","v":112314.39387587471}]
[{"$f":"'[1]Monthly Data'!A3","v":"2012-02-01"},{"$f":"'[1]Monthly Data'!B3","v":2012},{"$f":"MONTH(A3)","v":2},{"$f":"'[1]Monthly Data'!D3","v":11197440.04167104},{"$f":"'[1]Monthly Data'!E3","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F3","v":11205056.640343329},{"$f":"'[1]Monthly Data'!G3","v":4065707.5581034366},{"$f":"'[1]Monthly Data'!H3","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I3","v":4092266.567326217},{"$f":"'[1]Monthly Data'!J3","v":12511988.18141382},{"$f":"'[1]Monthly Data'!K3","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L3","v":12549495.03305329},{"$f":"'[1]Monthly Data'!M3","v":199041.46917053807},{"$f":"'[1]Monthly Data'!N3","v":32624.224859688042},{"$f":"'[1]Monthly Data'!O3","v":28498.41},{"$f":"'[1]Monthly Data'!P3","v":507.87},{"$f":"'[1]Monthly Data'!Q3","v":13839},{"$f":"'[1]Monthly Data'!R3","v":1686},{"$f":"'[1]Monthly Data'!S3","v":114},{"$f":"'[1]Monthly Data'!T3","v":3018},{"$f":"'[1]Monthly Data'!U3","v":30},{"$f":"[1]Weather!C123","v":-1.0206896551724136},{"$f":"[1]Weather!D123","v":667.6},{"$f":"[1]Weather!E123","v":0},{"$f":"[1]Weather!F123","v":609.6},{"$f":"[1]Weather!G123","v":0},{"$f":"[1]Weather!H123","v":551.6},{"$f":"[1]Weather!I123","v":0},{"$f":"[1]Weather!J123","v":493.6},{"$f":"[1]Weather!K123","v":0},{"$f":"[1]Weather!L123","v":435.6},{"$f":"[1]Weather!M123","v":0},{"$f":"[1]Weather!N123","v":377.6},{"$f":"[1]Weather!O123","v":0},{"$f":"[1]Weather!P123","v":319.60000000000002},{"$f":"[1]Weather!Q123","v":0},{"$f":"[1]Weather!R123","v":261.60000000000002},{"$f":"[1]Weather!S123","v":0},{"$f":"[1]Economic!C3","v":634944.30000000005},{"$f":"[1]Economic!D3","v":6641.1},{"$f":"[1]Economic!E3","v":6571.2},{"$f":"[1]Economic!F3","v":97.7},{"$f":"[1]Economic!G3","v":97.2},29,19,{"$f":"1+AT2","v":2},0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG3+BH3","v":0},0,0,{"$f":"BK3","v":0},1,{"$f":"$BJ3*W3","v":0},{"$f":"$BJ3*X3","v":0},{"$f":"$BJ3*Y3","v":0},{"$f":"$BJ3*Z3","v":0},{"$f":"$BJ3*AA3","v":0},{"$f":"$BJ3*AB3","v":0},{"$f":"$BJ3*AC3","v":0},{"$f":"$BJ3*AD3","v":0},{"$f":"$BJ3*AE3","v":0},{"$f":"$BJ3*AF3","v":0},{"$f":"$BJ3*AG3","v":0},{"$f":"$BJ3*AH3","v":0},{"$f":"$BJ3*AI3","v":0},{"$f":"$BJ3*AJ3","v":0},{"$f":"$BJ3*AK3","v":0},{"$f":"$BJ3*AL3","v":0},{"$f":"F3/Q3","v":809.67242144254124},{"$f":"I3/R3","v":2427.2043697071276},{"$f":"L3/S3","v":110083.28976362535}]
[{"$f":"'[1]Monthly Data'!A4","v":"2012-03-01"},{"$f":"'[1]Monthly Data'!B4","v":2012},{"$f":"MONTH(A4)","v":3},{"$f":"'[1]Monthly Data'!D4","v":10111651.608718148},{"$f":"'[1]Monthly Data'!E4","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F4","v":10119268.207390437},{"$f":"'[1]Monthly Data'!G4","v":3961602.6327651269},{"$f":"'[1]Monthly Data'!H4","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I4","v":3988161.6419879072},{"$f":"'[1]Monthly Data'!J4","v":12515628.791895019},{"$f":"'[1]Monthly Data'!K4","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L4","v":12553135.643534489},{"$f":"'[1]Monthly Data'!M4","v":189823.62947106914},{"$f":"'[1]Monthly Data'!N4","v":34083.131082688917},{"$f":"'[1]Monthly Data'!O4","v":27880.02},{"$f":"'[1]Monthly Data'!P4","v":507.87},{"$f":"'[1]Monthly Data'!Q4","v":13913},{"$f":"'[1]Monthly Data'!R4","v":1687},{"$f":"'[1]Monthly Data'!S4","v":116},{"$f":"'[1]Monthly Data'!T4","v":3018},{"$f":"'[1]Monthly Data'!U4","v":30},{"$f":"[1]Weather!C124","v":6.4},{"$f":"[1]Weather!D124","v":483.6},{"$f":"[1]Weather!E124","v":0},{"$f":"[1]Weather!F124","v":421.6},{"$f":"[1]Weather!G124","v":0},{"$f":"[1]Weather!H124","v":362.4},{"$f":"[1]Weather!I124","v":2.8},{"$f":"[1]Weather!J124","v":304.39999999999998},{"$f":"[1]Weather!K124","v":6.8},{"$f":"[1]Weather!L124","v":247.9},{"$f":"[1]Weather!M124","v":12.3},{"$f":"[1]Weather!N124","v":198.9},{"$f":"[1]Weather!O124","v":25.3},{"$f":"[1]Weather!P124","v":158.69999999999999},{"$f":"[1]Weather!Q124","v":47.1},{"$f":"[1]Weather!R124","v":123.7},{"$f":"[1]Weather!S124","v":74.099999999999994},{"$f":"[1]Economic!C4","v":634944.30000000005},{"$f":"[1]Economic!D4","v":6644.1},{"$f":"[1]Economic!E4","v":6541.5},{"$f":"[1]Economic!F4","v":97.7},{"$f":"[1]Economic!G4","v":96.8},31,23,{"$f":"1+AT3","v":3},0,0,1,0,0,0,0,0,0,0,0,0,1,0,{"$f":"BG4+BH4","v":1},0,0,{"$f":"BK4","v":0},1,{"$f":"$BJ4*W4","v":0},{"$f":"$BJ4*X4","v":0},{"$f":"$BJ4*Y4","v":0},{"$f":"$BJ4*Z4","v":0},{"$f":"$BJ4*AA4","v":0},{"$f":"$BJ4*AB4","v":0},{"$f":"$BJ4*AC4","v":0},{"$f":"$BJ4*AD4","v":0},{"$f":"$BJ4*AE4","v":0},{"$f":"$BJ4*AF4","v":0},{"$f":"$BJ4*AG4","v":0},{"$f":"$BJ4*AH4","v":0},{"$f":"$BJ4*AI4","v":0},{"$f":"$BJ4*AJ4","v":0},{"$f":"$BJ4*AK4","v":0},{"$f":"$BJ4*AL4","v":0},{"$f":"F4/Q4","v":727.32467529579799},{"$f":"I4/R4","v":2364.0555079952028},{"$f":"L4/S4","v":108216.68658219387}]
[{"$f":"'[1]Monthly Data'!A5","v":"2012-04-01"},{"$f":"'[1]Monthly Data'!B5","v":2012},{"$f":"MONTH(A5)","v":4},{"$f":"'[1]Monthly Data'!D5","v":8478796.54526967},{"$f":"'[1]Monthly Data'!E5","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F5","v":8486413.1439419594},{"$f":"'[1]Monthly Data'!G5","v":3489558.9725733865},{"$f":"'[1]Monthly Data'!H5","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I5","v":3516117.9817961669},{"$f":"'[1]Monthly Data'!J5","v":11581560.752751157},{"$f":"'[1]Monthly Data'!K5","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L5","v":11619067.604390627},{"$f":"'[1]Monthly Data'!M5","v":160050.00734917622},{"$f":"'[1]Monthly Data'!N5","v":34777.126850853536},{"$f":"'[1]Monthly Data'!O5","v":28650.760000000002},{"$f":"'[1]Monthly Data'!P5","v":507.87},{"$f":"'[1]Monthly Data'!Q5","v":13930},{"$f":"'[1]Monthly Data'!R5","v":1677},{"$f":"'[1]Monthly Data'!S5","v":115},{"$f":"'[1]Monthly Data'!T5","v":3018},{"$f":"'[1]Monthly Data'!U5","v":30},{"$f":"[1]Weather!C125","v":5.4033333333333333},{"$f":"[1]Weather!D125","v":497.9},{"$f":"[1]Weather!E125","v":0},{"$f":"[1]Weather!F125","v":437.9},{"$f":"[1]Weather!G125","v":0},{"$f":"[1]Weather!H125","v":377.9},{"$f":"[1]Weather!I125","v":0},{"$f":"[1]Weather!J125","v":318.7},{"$f":"[1]Weather!K125","v":0.8},{"$f":"[1]Weather!L125","v":262},{"$f":"[1]Weather!M125","v":4.0999999999999996},{"$f":"[1]Weather!N125","v":206.9},{"$f":"[1]Weather!O125","v":9},{"$f":"[1]Weather!P125","v":153.5},{"$f":"[1]Weather!Q125","v":15.6},{"$f":"[1]Weather!R125","v":102.4},{"$f":"[1]Weather!S125","v":24.5},{"$f":"[1]Economic!C5","v":634944.30000000005},{"$f":"[1]Economic!D5","v":6654.6},{"$f":"[1]Economic!E5","v":6574.2},{"$f":"[1]Economic!F5","v":98.5},{"$f":"[1]Economic!G5","v":96.2},30,20,{"$f":"1+AT4","v":4},0,0,0,1,0,0,0,0,0,0,0,0,1,0,{"$f":"BG5+BH5","v":1},0,0,{"$f":"BK5","v":0},1,{"$f":"$BJ5*W5","v":0},{"$f":"$BJ5*X5","v":0},{"$f":"$BJ5*Y5","v":0},{"$f":"$BJ5*Z5","v":0},{"$f":"$BJ5*AA5","v":0},{"$f":"$BJ5*AB5","v":0},{"$f":"$BJ5*AC5","v":0},{"$f":"$BJ5*AD5","v":0},{"$f":"$BJ5*AE5","v":0},{"$f":"$BJ5*AF5","v":0},{"$f":"$BJ5*AG5","v":0},{"$f":"$BJ5*AH5","v":0},{"$f":"$BJ5*AI5","v":0},{"$f":"$BJ5*AJ5","v":0},{"$f":"$BJ5*AK5","v":0},{"$f":"$BJ5*AL5","v":0},{"$f":"F5/Q5","v":609.21845972304084},{"$f":"I5/R5","v":2096.6714262350429},{"$f":"L5/S5","v":101035.37047296198}]
[{"$f":"'[1]Monthly Data'!A6","v":"2012-05-01"},{"$f":"'[1]Monthly Data'!B6","v":2012},{"$f":"MONTH(A6)","v":5},{"$f":"'[1]Monthly Data'!D6","v":7926945.9205015553},{"$f":"'[1]Monthly Data'!E6","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F6","v":7934562.5191738447},{"$f":"'[1]Monthly Data'!G6","v":3594919.6695303437},{"$f":"'[1]Monthly Data'!H6","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I6","v":3621478.6787531241},{"$f":"'[1]Monthly Data'!J6","v":12251017.851641623},{"$f":"'[1]Monthly Data'!K6","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L6","v":12288524.703281093},{"$f":"'[1]Monthly Data'!M6","v":144384.19131953857},{"$f":"'[1]Monthly Data'!N6","v":33019.137001354022},{"$f":"'[1]Monthly Data'!O6","v":27422.899999999998},{"$f":"'[1]Monthly Data'!P6","v":507.87},{"$f":"'[1]Monthly Data'!Q6","v":13951},{"$f":"'[1]Monthly Data'!R6","v":1682},{"$f":"'[1]Monthly Data'!S6","v":115},{"$f":"'[1]Monthly Data'!T6","v":3018},{"$f":"'[1]Monthly Data'!U6","v":30},{"$f":"[1]Weather!C126","v":14.480645161290326},{"$f":"[1]Weather!D126","v":235.9},{"$f":"[1]Weather!E126","v":2.8},{"$f":"[1]Weather!F126","v":183.3},{"$f":"[1]Weather!G126","v":12.2},{"$f":"[1]Weather!H126","v":133.5},{"$f":"[1]Weather!I126","v":24.4},{"$f":"[1]Weather!J126","v":89.2},{"$f":"[1]Weather!K126","v":42.1},{"$f":"[1]Weather!L126","v":52.1},{"$f":"[1]Weather!M126","v":67},{"$f":"[1]Weather!N126","v":22.5},{"$f":"[1]Weather!O126","v":99.4},{"$f":"[1]Weather!P126","v":7.3},{"$f":"[1]Weather!Q126","v":146.19999999999999},{"$f":"[1]Weather!R126","v":1.3},{"$f":"[1]Weather!S126","v":202.2},{"$f":"[1]Economic!C6","v":634944.30000000005},{"$f":"[1]Economic!D6","v":6655.4},{"$f":"[1]Economic!E6","v":6626.1},{"$f":"[1]Economic!F6","v":99.9},{"$f":"[1]Economic!G6","v":98.3},31,20,{"$f":"1+AT5","v":5},0,0,0,0,1,0,0,0,0,0,0,0,1,0,{"$f":"BG6+BH6","v":1},0,0,{"$f":"BK6","v":0},1,{"$f":"$BJ6*W6","v":0},{"$f":"$BJ6*X6","v":0},{"$f":"$BJ6*Y6","v":0},{"$f":"$BJ6*Z6","v":0},{"$f":"$BJ6*AA6","v":0},{"$f":"$BJ6*AB6","v":0},{"$f":"$BJ6*AC6","v":0},{"$f":"$BJ6*AD6","v":0},{"$f":"$BJ6*AE6","v":0},{"$f":"$BJ6*AF6","v":0},{"$f":"$BJ6*AG6","v":0},{"$f":"$BJ6*AH6","v":0},{"$f":"$BJ6*AI6","v":0},{"$f":"$BJ6*AJ6","v":0},{"$f":"$BJ6*AK6","v":0},{"$f":"$BJ6*AL6","v":0},{"$f":"F6/Q6","v":568.74507341221738},{"$f":"I6/R6","v":2153.0788815416909},{"$f":"L6/S6","v":106856.73655027038}]
[{"$f":"'[1]Monthly Data'!A7","v":"2012-06-01"},{"$f":"'[1]Monthly Data'!B7","v":2012},{"$f":"MONTH(A7)","v":6},{"$f":"'[1]Monthly Data'!D7","v":8454655.5354389474},{"$f":"'[1]Monthly Data'!E7","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F7","v":8462272.1341112368},{"$f":"'[1]Monthly Data'!G7","v":3781481.9837417374},{"$f":"'[1]Monthly Data'!H7","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I7","v":3808040.9929645178},{"$f":"'[1]Monthly Data'!J7","v":12310028.390929945},{"$f":"'[1]Monthly Data'!K7","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L7","v":12347535.242569415},{"$f":"'[1]Monthly Data'!M7","v":129019.81210405308},{"$f":"'[1]Monthly Data'!N7","v":34805.063517449991},{"$f":"'[1]Monthly Data'!O7","v":28656.22},{"$f":"'[1]Monthly Data'!P7","v":507.87},{"$f":"'[1]Monthly Data'!Q7","v":13951},{"$f":"'[1]Monthly Data'!R7","v":1682},{"$f":"'[1]Monthly Data'!S7","v":114},{"$f":"'[1]Monthly Data'!T7","v":3018},{"$f":"'[1]Monthly Data'!U7","v":30},{"$f":"[1]Weather!C127","v":19.233333333333331},{"$f":"[1]Weather!D127","v":108.7},{"$f":"[1]Weather!E127","v":25.7},{"$f":"[1]Weather!F127","v":71.2},{"$f":"[1]Weather!G127","v":48.2},{"$f":"[1]Weather!H127","v":40.799999999999997},{"$f":"[1]Weather!I127","v":77.8},{"$f":"[1]Weather!J127","v":21.6},{"$f":"[1]Weather!K127","v":118.6},{"$f":"[1]Weather!L127","v":7.5},{"$f":"[1]Weather!M127","v":164.5},{"$f":"[1]Weather!N127","v":0.5},{"$f":"[1]Weather!O127","v":217.5},{"$f":"[1]Weather!P127","v":0},{"$f":"[1]Weather!Q127","v":277},{"$f":"[1]Weather!R127","v":0},{"$f":"[1]Weather!S127","v":337},{"$f":"[1]Economic!C7","v":634944.30000000005},{"$f":"[1]Economic!D7","v":6655.3},{"$f":"[1]Economic!E7","v":6702},{"$f":"[1]Economic!F7","v":101.7},{"$f":"[1]Economic!G7","v":101.9},30,22,{"$f":"1+AT6","v":6},0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"BG7+BH7","v":0},0,0,{"$f":"BK7","v":0},1,{"$f":"$BJ7*W7","v":0},{"$f":"$BJ7*X7","v":0},{"$f":"$BJ7*Y7","v":0},{"$f":"$BJ7*Z7","v":0},{"$f":"$BJ7*AA7","v":0},{"$f":"$BJ7*AB7","v":0},{"$f":"$BJ7*AC7","v":0},{"$f":"$BJ7*AD7","v":0},{"$f":"$BJ7*AE7","v":0},{"$f":"$BJ7*AF7","v":0},{"$f":"$BJ7*AG7","v":0},{"$f":"$BJ7*AH7","v":0},{"$f":"$BJ7*AI7","v":0},{"$f":"$BJ7*AJ7","v":0},{"$f":"$BJ7*AK7","v":0},{"$f":"$BJ7*AL7","v":0},{"$f":"F7/Q7","v":606.57100810775114},{"$f":"I7/R7","v":2263.9958341049451},{"$f":"L7/S7","v":108311.71265411767}]
[{"$f":"'[1]Monthly Data'!A8","v":"2012-07-01"},{"$f":"'[1]Monthly Data'!B8","v":2012},{"$f":"MONTH(A8)","v":7},{"$f":"'[1]Monthly Data'!D8","v":9826603.0632330216},{"$f":"'[1]Monthly Data'!E8","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F8","v":9834219.661905311},{"$f":"'[1]Monthly Data'!G8","v":4207305.3270734232},{"$f":"'[1]Monthly Data'!H8","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I8","v":4233864.3362962035},{"$f":"'[1]Monthly Data'!J8","v":11300716.156588657},{"$f":"'[1]Monthly Data'!K8","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L8","v":11338223.008228127},{"$f":"'[1]Monthly Data'!M8","v":138431.42611166334},{"$f":"'[1]Monthly Data'!N8","v":33577.12247694777},{"$f":"'[1]Monthly Data'!O8","v":28813.030000000002},{"$f":"'[1]Monthly Data'!P8","v":507.87},{"$f":"'[1]Monthly Data'!Q8","v":14026},{"$f":"'[1]Monthly Data'!R8","v":1691},{"$f":"'[1]Monthly Data'!S8","v":113},{"$f":"'[1]Monthly Data'!T8","v":3018},{"$f":"'[1]Monthly Data'!U8","v":30},{"$f":"[1]Weather!C128","v":22.048387096774196},{"$f":"[1]Weather!D128","v":34.799999999999997},{"$f":"[1]Weather!E128","v":36.299999999999997},{"$f":"[1]Weather!F128","v":8.5},{"$f":"[1]Weather!G128","v":72},{"$f":"[1]Weather!H128","v":0.2},{"$f":"[1]Weather!I128","v":125.7},{"$f":"[1]Weather!J128","v":0},{"$f":"[1]Weather!K128","v":187.5},{"$f":"[1]Weather!L128","v":0},{"$f":"[1]Weather!M128","v":249.5},{"$f":"[1]Weather!N128","v":0},{"$f":"[1]Weather!O128","v":311.5},{"$f":"[1]Weather!P128","v":0},{"$f":"[1]Weather!Q128","v":373.5},{"$f":"[1]Weather!R128","v":0},{"$f":"[1]Weather!S128","v":435.5},{"$f":"[1]Economic!C8","v":634944.30000000005},{"$f":"[1]Economic!D8","v":6654},{"$f":"[1]Economic!E8","v":6741.1},{"$f":"[1]Economic!F8","v":101.3},{"$f":"[1]Economic!G8","v":103.7},31,21,{"$f":"1+AT7","v":7},0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"BG8+BH8","v":0},0,0,{"$f":"BK8","v":0},1,{"$f":"$BJ8*W8","v":0},{"$f":"$BJ8*X8","v":0},{"$f":"$BJ8*Y8","v":0},{"$f":"$BJ8*Z8","v":0},{"$f":"$BJ8*AA8","v":0},{"$f":"$BJ8*AB8","v":0},{"$f":"$BJ8*AC8","v":0},{"$f":"$BJ8*AD8","v":0},{"$f":"$BJ8*AE8","v":0},{"$f":"$BJ8*AF8","v":0},{"$f":"$BJ8*AG8","v":0},{"$f":"$BJ8*AH8","v":0},{"$f":"$BJ8*AI8","v":0},{"$f":"$BJ8*AJ8","v":0},{"$f":"$BJ8*AK8","v":0},{"$f":"$BJ8*AL8","v":0},{"$f":"F8/Q8","v":701.14214044669268},{"$f":"I8/R8","v":2503.7636524519239},{"$f":"L8/S8","v":100338.25670998343}]
[{"$f":"'[1]Monthly Data'!A9","v":"2012-08-01"},{"$f":"'[1]Monthly Data'!B9","v":2012},{"$f":"MONTH(A9)","v":8},{"$f":"'[1]Monthly Data'!D9","v":9147834.0091446079},{"$f":"'[1]Monthly Data'!E9","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F9","v":9155450.6078168973},{"$f":"'[1]Monthly Data'!G9","v":4030620.2912917547},{"$f":"'[1]Monthly Data'!H9","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I9","v":4057179.300514535},{"$f":"'[1]Monthly Data'!J9","v":10221475.762723412},{"$f":"'[1]Monthly Data'!K9","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L9","v":10258982.614362882},{"$f":"'[1]Monthly Data'!M9","v":156496.67510014755},{"$f":"'[1]Monthly Data'!N9","v":34380.76217153528},{"$f":"'[1]Monthly Data'!O9","v":28999.7},{"$f":"'[1]Monthly Data'!P9","v":507.87},{"$f":"'[1]Monthly Data'!Q9","v":14008},{"$f":"'[1]Monthly Data'!R9","v":1683},{"$f":"'[1]Monthly Data'!S9","v":115},{"$f":"'[1]Monthly Data'!T9","v":3018},{"$f":"'[1]Monthly Data'!U9","v":30},{"$f":"[1]Weather!C129","v":20.743008736673687},{"$f":"[1]Weather!D129","v":58.3},{"$f":"[1]Weather!E129","v":19.3},{"$f":"[1]Weather!F129","v":24.4},{"$f":"[1]Weather!G129","v":47.4},{"$f":"[1]Weather!H129","v":4.7},{"$f":"[1]Weather!I129","v":89.7},{"$f":"[1]Weather!J129","v":0},{"$f":"[1]Weather!K129","v":147},{"$f":"[1]Weather!L129","v":0},{"$f":"[1]Weather!M129","v":209},{"$f":"[1]Weather!N129","v":0},{"$f":"[1]Weather!O129","v":271},{"$f":"[1]Weather!P129","v":0},{"$f":"[1]Weather!Q129","v":333},{"$f":"[1]Weather!R129","v":0},{"$f":"[1]Weather!S129","v":395},{"$f":"[1]Economic!C9","v":634944.30000000005},{"$f":"[1]Economic!D9","v":6661.5},{"$f":"[1]Economic!E9","v":6758.8},{"$f":"[1]Economic!F9","v":99.8},{"$f":"[1]Economic!G9","v":102},31,21,{"$f":"1+AT8","v":8},0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"BG9+BH9","v":0},0,0,{"$f":"BK9","v":0},0,{"$f":"$BJ9*W9","v":0},{"$f":"$BJ9*X9","v":0},{"$f":"$BJ9*Y9","v":0},{"$f":"$BJ9*Z9","v":0},{"$f":"$BJ9*AA9","v":0},{"$f":"$BJ9*AB9","v":0},{"$f":"$BJ9*AC9","v":0},{"$f":"$BJ9*AD9","v":0},{"$f":"$BJ9*AE9","v":0},{"$f":"$BJ9*AF9","v":0},{"$f":"$BJ9*AG9","v":0},{"$f":"$BJ9*AH9","v":0},{"$f":"$BJ9*AI9","v":0},{"$f":"$BJ9*AJ9","v":0},{"$f":"$BJ9*AK9","v":0},{"$f":"$BJ9*AL9","v":0},{"$f":"F9/Q9","v":653.58727925591791},{"$f":"I9/R9","v":2410.6828880062599},{"$f":"L9/S9","v":89208.544472720721}]
[{"$f":"'[1]Monthly Data'!A10","v":"2012-09-01"},{"$f":"'[1]Monthly Data'!B10","v":2012},{"$f":"MONTH(A10)","v":9},{"$f":"'[1]Monthly Data'!D10","v":7812356.94077376},{"$f":"'[1]Monthly Data'!E10","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F10","v":7819973.5394460494},{"$f":"'[1]Monthly Data'!G10","v":3577087.4095730796},{"$f":"'[1]Monthly Data'!H10","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I10","v":3603646.4187958599},{"$f":"'[1]Monthly Data'!J10","v":9495774.282707544},{"$f":"'[1]Monthly Data'!K10","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L10","v":9533281.1343470141},{"$f":"'[1]Monthly Data'!M10","v":174006.81475457569},{"$f":"'[1]Monthly Data'!N10","v":35375.654033656472},{"$f":"'[1]Monthly Data'!O10","v":24615.149999999998},{"$f":"'[1]Monthly Data'!P10","v":507.87},{"$f":"'[1]Monthly Data'!Q10","v":14087},{"$f":"'[1]Monthly Data'!R10","v":1686},{"$f":"'[1]Monthly Data'!S10","v":116},{"$f":"'[1]Monthly Data'!T10","v":3018},{"$f":"'[1]Monthly Data'!U10","v":30},{"$f":"[1]Weather!C130","v":15.806666666666667},{"$f":"[1]Weather!D130","v":187.6},{"$f":"[1]Weather!E130","v":1.8},{"$f":"[1]Weather!F130","v":133.9},{"$f":"[1]Weather!G130","v":8.1},{"$f":"[1]Weather!H130","v":90.2},{"$f":"[1]Weather!I130","v":24.4},{"$f":"[1]Weather!J130","v":53.8},{"$f":"[1]Weather!K130","v":48},{"$f":"[1]Weather!L130","v":24.4},{"$f":"[1]Weather!M130","v":78.599999999999994},{"$f":"[1]Weather!N130","v":5.5},{"$f":"[1]Weather!O130","v":119.7},{"$f":"[1]Weather!P130","v":0},{"$f":"[1]Weather!Q130","v":174.2},{"$f":"[1]Weather!R130","v":0},{"$f":"[1]Weather!S130","v":234.2},{"$f":"[1]Economic!C10","v":634944.30000000005},{"$f":"[1]Economic!D10","v":6671.5},{"$f":"[1]Economic!E10","v":6722.8},{"$f":"[1]Economic!F10","v":98.9},{"$f":"[1]Economic!G10","v":100.1},30,21,{"$f":"1+AT9","v":9},0,0,0,0,0,0,0,0,1,0,0,0,0,1,{"$f":"BG10+BH10","v":1},0,0,{"$f":"BK10","v":0},0,{"$f":"$BJ10*W10","v":0},{"$f":"$BJ10*X10","v":0},{"$f":"$BJ10*Y10","v":0},{"$f":"$BJ10*Z10","v":0},{"$f":"$BJ10*AA10","v":0},{"$f":"$BJ10*AB10","v":0},{"$f":"$BJ10*AC10","v":0},{"$f":"$BJ10*AD10","v":0},{"$f":"$BJ10*AE10","v":0},{"$f":"$BJ10*AF10","v":0},{"$f":"$BJ10*AG10","v":0},{"$f":"$BJ10*AH10","v":0},{"$f":"$BJ10*AI10","v":0},{"$f":"$BJ10*AJ10","v":0},{"$f":"$BJ10*AK10","v":0},{"$f":"$BJ10*AL10","v":0},{"$f":"F10/Q10","v":555.11986508454959},{"$f":"I10/R10","v":2137.3940799500947},{"$f":"L10/S10","v":82183.458054715637}]
[{"$f":"'[1]Monthly Data'!A11","v":"2012-10-01"},{"$f":"'[1]Monthly Data'!B11","v":2012},{"$f":"MONTH(A11)","v":10},{"$f":"'[1]Monthly Data'!D11","v":8482688.6504607759},{"$f":"'[1]Monthly Data'!E11","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F11","v":8490305.2491330653},{"$f":"'[1]Monthly Data'!G11","v":3583266.3542476725},{"$f":"'[1]Monthly Data'!H11","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I11","v":3609825.3634704528},{"$f":"'[1]Monthly Data'!J11","v":10069244.846842447},{"$f":"'[1]Monthly Data'!K11","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L11","v":10106751.698481917},{"$f":"'[1]Monthly Data'!M11","v":204099.79528729056},{"$f":"'[1]Monthly Data'!N11","v":36526.962722723503},{"$f":"'[1]Monthly Data'!O11","v":24974.510000000002},{"$f":"'[1]Monthly Data'!P11","v":507.87},{"$f":"'[1]Monthly Data'!Q11","v":14124},{"$f":"'[1]Monthly Data'!R11","v":1691},{"$f":"'[1]Monthly Data'!S11","v":114},{"$f":"'[1]Monthly Data'!T11","v":3018},{"$f":"'[1]Monthly Data'!U11","v":30},{"$f":"[1]Weather!C131","v":10.384944220544654},{"$f":"[1]Weather!D131","v":360.1},{"$f":"[1]Weather!E131","v":0},{"$f":"[1]Weather!F131","v":298.10000000000002},{"$f":"[1]Weather!G131","v":0},{"$f":"[1]Weather!H131","v":237.6},{"$f":"[1]Weather!I131","v":1.5},{"$f":"[1]Weather!J131","v":179.6},{"$f":"[1]Weather!K131","v":5.5},{"$f":"[1]Weather!L131","v":124.7},{"$f":"[1]Weather!M131","v":12.6},{"$f":"[1]Weather!N131","v":79.400000000000006},{"$f":"[1]Weather!O131","v":29.3},{"$f":"[1]Weather!P131","v":45.3},{"$f":"[1]Weather!Q131","v":57.2},{"$f":"[1]Weather!R131","v":19.100000000000001},{"$f":"[1]Weather!S131","v":93},{"$f":"[1]Economic!C11","v":634944.30000000005},{"$f":"[1]Economic!D11","v":6675.2},{"$f":"[1]Economic!E11","v":6699.2},{"$f":"[1]Economic!F11","v":99.5},{"$f":"[1]Economic!G11","v":101.2},31,20,{"$f":"1+AT10","v":10},0,0,0,0,0,0,0,0,0,1,0,0,0,1,{"$f":"BG11+BH11","v":1},0,0,{"$f":"BK11","v":0},0,{"$f":"$BJ11*W11","v":0},{"$f":"$BJ11*X11","v":0},{"$f":"$BJ11*Y11","v":0},{"$f":"$BJ11*Z11","v":0},{"$f":"$BJ11*AA11","v":0},{"$f":"$BJ11*AB11","v":0},{"$f":"$BJ11*AC11","v":0},{"$f":"$BJ11*AD11","v":0},{"$f":"$BJ11*AE11","v":0},{"$f":"$BJ11*AF11","v":0},{"$f":"$BJ11*AG11","v":0},{"$f":"$BJ11*AH11","v":0},{"$f":"$BJ11*AI11","v":0},{"$f":"$BJ11*AJ11","v":0},{"$f":"$BJ11*AK11","v":0},{"$f":"$BJ11*AL11","v":0},{"$f":"F11/Q11","v":601.12611506181429},{"$f":"I11/R11","v":2134.7281865585173},{"$f":"L11/S11","v":88655.716653350159}]
[{"$f":"'[1]Monthly Data'!A12","v":"2012-11-01"},{"$f":"'[1]Monthly Data'!B12","v":2012},{"$f":"MONTH(A12)","v":11},{"$f":"'[1]Monthly Data'!D12","v":9857148.4128671885},{"$f":"'[1]Monthly Data'!E12","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F12","v":9864765.0115394779},{"$f":"'[1]Monthly Data'!G12","v":3885581.043925914},{"$f":"'[1]Monthly Data'!H12","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I12","v":3912140.0531486943},{"$f":"'[1]Monthly Data'!J12","v":9879832.7372840885},{"$f":"'[1]Monthly Data'!K12","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L12","v":9917339.5889235586},{"$f":"'[1]Monthly Data'!M12","v":218255.46677308917},{"$f":"'[1]Monthly Data'!N12","v":34618.930633311735},{"$f":"'[1]Monthly Data'!O12","v":24244.86},{"$f":"'[1]Monthly Data'!P12","v":507.87},{"$f":"'[1]Monthly Data'!Q12","v":14160},{"$f":"'[1]Monthly Data'!R12","v":1696},{"$f":"'[1]Monthly Data'!S12","v":114},{"$f":"'[1]Monthly Data'!T12","v":3018},{"$f":"'[1]Monthly Data'!U12","v":30},{"$f":"[1]Weather!C132","v":3.1333333333333337},{"$f":"[1]Weather!D132","v":566},{"$f":"[1]Weather!E132","v":0},{"$f":"[1]Weather!F132","v":506},{"$f":"[1]Weather!G132","v":0},{"$f":"[1]Weather!H132","v":446},{"$f":"[1]Weather!I132","v":0},{"$f":"[1]Weather!J132","v":386},{"$f":"[1]Weather!K132","v":0},{"$f":"[1]Weather!L132","v":326},{"$f":"[1]Weather!M132","v":0},{"$f":"[1]Weather!N132","v":266.60000000000002},{"$f":"[1]Weather!O132","v":0.6},{"$f":"[1]Weather!P132","v":210.2},{"$f":"[1]Weather!Q132","v":4.2},{"$f":"[1]Weather!R132","v":156},{"$f":"[1]Weather!S132","v":10},{"$f":"[1]Economic!C12","v":634944.30000000005},{"$f":"[1]Economic!D12","v":6686.6},{"$f":"[1]Economic!E12","v":6685.6},{"$f":"[1]Economic!F12","v":101.1},{"$f":"[1]Economic!G12","v":103.2},30,21,{"$f":"1+AT11","v":11},0,0,0,0,0,0,0,0,0,0,1,0,0,1,{"$f":"BG12+BH12","v":1},0,0,{"$f":"BK12","v":0},0,{"$f":"$BJ12*W12","v":0},{"$f":"$BJ12*X12","v":0},{"$f":"$BJ12*Y12","v":0},{"$f":"$BJ12*Z12","v":0},{"$f":"$BJ12*AA12","v":0},{"$f":"$BJ12*AB12","v":0},{"$f":"$BJ12*AC12","v":0},{"$f":"$BJ12*AD12","v":0},{"$f":"$BJ12*AE12","v":0},{"$f":"$BJ12*AF12","v":0},{"$f":"$BJ12*AG12","v":0},{"$f":"$BJ12*AH12","v":0},{"$f":"$BJ12*AI12","v":0},{"$f":"$BJ12*AJ12","v":0},{"$f":"$BJ12*AK12","v":0},{"$f":"$BJ12*AL12","v":0},{"$f":"F12/Q12","v":696.66419573018914},{"$f":"I12/R12","v":2306.6863520923907},{"$f":"L12/S12","v":86994.206920382087}]
[{"$f":"'[1]Monthly Data'!A13","v":"2012-12-01"},{"$f":"'[1]Monthly Data'!B13","v":2012},{"$f":"MONTH(A13)","v":12},{"$f":"'[1]Monthly Data'!D13","v":12044245.788790239},{"$f":"'[1]Monthly Data'!E13","v":7616.598672289485},{"$f":"'[1]Monthly Data'!F13","v":12051862.387462528},{"$f":"'[1]Monthly Data'!G13","v":4326765.4926572656},{"$f":"'[1]Monthly Data'!H13","v":26559.009222780162},{"$f":"'[1]Monthly Data'!I13","v":4353324.501880046},{"$f":"'[1]Monthly Data'!J13","v":9921360.8879205063},{"$f":"'[1]Monthly Data'!K13","v":37506.851639469562},{"$f":"'[1]Monthly Data'!L13","v":9958867.7395599764},{"$f":"'[1]Monthly Data'!M13","v":238214.40461632682},{"$f":"'[1]Monthly Data'!N13","v":36066.839189856706},{"$f":"'[1]Monthly Data'!O13","v":24083.310000000005},{"$f":"'[1]Monthly Data'!P13","v":507.87},{"$f":"'[1]Monthly Data'!Q13","v":14224.5},{"$f":"'[1]Monthly Data'!R13","v":1691.5},{"$f":"'[1]Monthly Data'!S13","v":116},{"$f":"'[1]Monthly Data'!T13","v":3018},{"$f":"'[1]Monthly Data'!U13","v":30},{"$f":"[1]Weather!C133","v":0.47096774193548407},{"$f":"[1]Weather!D133","v":667.4},{"$f":"[1]Weather!E133","v":0},{"$f":"[1]Weather!F133","v":605.4},{"$f":"[1]Weather!G133","v":0},{"$f":"[1]Weather!H133","v":543.4},{"$f":"[1]Weather!I133","v":0},{"$f":"[1]Weather!J133","v":481.4},{"$f":"[1]Weather!K133","v":0},{"$f":"[1]Weather!L133","v":419.4},{"$f":"[1]Weather!M133","v":0},{"$f":"[1]Weather!N133","v":357.4},{"$f":"[1]Weather!O133","v":0},{"$f":"[1]Weather!P133","v":295.39999999999998},{"$f":"[1]Weather!Q133","v":0},{"$f":"[1]Weather!R133","v":235.5},{"$f":"[1]Weather!S133","v":2.1},{"$f":"[1]Economic!C13","v":634944.30000000005},{"$f":"[1]Economic!D13","v":6697},{"$f":"[1]Economic!E13","v":6700.5},{"$f":"[1]Economic!F13","v":104.6},{"$f":"[1]Economic!G13","v":106.3},31,23,{"$f":"1+AT12","v":12},0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"BG13+BH13","v":0},0,0,{"$f":"BK13","v":0},{"$f":"BM12","v":0},{"$f":"$BJ13*W13","v":0},{"$f":"$BJ13*X13","v":0},{"$f":"$BJ13*Y13","v":0},{"$f":"$BJ13*Z13","v":0},{"$f":"$BJ13*AA13","v":0},{"$f":"$BJ13*AB13","v":0},{"$f":"$BJ13*AC13","v":0},{"$f":"$BJ13*AD13","v":0},{"$f":"$BJ13*AE13","v":0},{"$f":"$BJ13*AF13","v":0},{"$f":"$BJ13*AG13","v":0},{"$f":"$BJ13*AH13","v":0},{"$f":"$BJ13*AI13","v":0},{"$f":"$BJ13*AJ13","v":0},{"$f":"$BJ13*AK13","v":0},{"$f":"$BJ13*AL13","v":0},{"$f":"F13/Q13","v":847.26087999314768},{"$f":"I13/R13","v":2573.6473555306216},{"$f":"L13/S13","v":85852.308099654969}]
[{"$f":"'[1]Monthly Data'!A14","v":"2013-01-01"},{"$f":"'[1]Monthly Data'!B14","v":2013},{"$f":"MONTH(A14)","v":1},{"$f":"'[1]Monthly Data'!D14","v":13215525.720835192},{"$f":"'[1]Monthly Data'!E14","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F14","v":13238499.251797339},{"$f":"'[1]Monthly Data'!G14","v":4635815.4090870637},{"$f":"'[1]Monthly Data'!H14","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I14","v":4722021.4733455582},{"$f":"'[1]Monthly Data'!J14","v":10592340.05771707},{"$f":"'[1]Monthly Data'!K14","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L14","v":10692657.034107799},{"$f":"'[1]Monthly Data'!M14","v":231418.9036474805},{"$f":"'[1]Monthly Data'!N14","v":34772.246845864785},{"$f":"'[1]Monthly Data'!O14","v":24385.01},{"$f":"'[1]Monthly Data'!P14","v":507.87},{"$f":"'[1]Monthly Data'!Q14","v":14224.5},{"$f":"'[1]Monthly Data'!R14","v":1691.5},{"$f":"'[1]Monthly Data'!S14","v":114},{"$f":"'[1]Monthly Data'!T14","v":3018},{"$f":"'[1]Monthly Data'!U14","v":30},{"$f":"[1]Weather!C134","v":-2.6096774193548389},{"$f":"[1]Weather!D134","v":762.9},{"$f":"[1]Weather!E134","v":0},{"$f":"[1]Weather!F134","v":700.9},{"$f":"[1]Weather!G134","v":0},{"$f":"[1]Weather!H134","v":638.9},{"$f":"[1]Weather!I134","v":0},{"$f":"[1]Weather!J134","v":576.9},{"$f":"[1]Weather!K134","v":0},{"$f":"[1]Weather!L134","v":514.9},{"$f":"[1]Weather!M134","v":0},{"$f":"[1]Weather!N134","v":452.9},{"$f":"[1]Weather!O134","v":0},{"$f":"[1]Weather!P134","v":390.9},{"$f":"[1]Weather!Q134","v":0},{"$f":"[1]Weather!R134","v":331.1},{"$f":"[1]Weather!S134","v":2.2000000000000002},{"$f":"[1]Economic!C14","v":643937},{"$f":"[1]Economic!D14","v":6711.6},{"$f":"[1]Economic!E14","v":6680.9},{"$f":"[1]Economic!F14","v":107.5},{"$f":"[1]Economic!G14","v":107.4},{"$f":"AR2","v":31},21,{"$f":"1+AT13","v":13},{"$f":"AU2","v":1},{"$f":"AV2","v":0},{"$f":"AW2","v":0},{"$f":"AX2","v":0},{"$f":"AY2","v":0},{"$f":"AZ2","v":0},{"$f":"BA2","v":0},{"$f":"BB2","v":0},{"$f":"BC2","v":0},{"$f":"BD2","v":0},{"$f":"BE2","v":0},{"$f":"BF2","v":0},{"$f":"BG2","v":0},{"$f":"BH2","v":0},{"$f":"BG14+BH14","v":0},0,0,{"$f":"BK14","v":0},{"$f":"BM13","v":0},{"$f":"$BJ14*W14","v":0},{"$f":"$BJ14*X14","v":0},{"$f":"$BJ14*Y14","v":0},{"$f":"$BJ14*Z14","v":0},{"$f":"$BJ14*AA14","v":0},{"$f":"$BJ14*AB14","v":0},{"$f":"$BJ14*AC14","v":0},{"$f":"$BJ14*AD14","v":0},{"$f":"$BJ14*AE14","v":0},{"$f":"$BJ14*AF14","v":0},{"$f":"$BJ14*AG14","v":0},{"$f":"$BJ14*AH14","v":0},{"$f":"$BJ14*AI14","v":0},{"$f":"$BJ14*AJ14","v":0},{"$f":"$BJ14*AK14","v":0},{"$f":"$BJ14*AL14","v":0},{"$f":"F14/Q14","v":930.68292395496076},{"$f":"I14/R14","v":2791.6177790987635},{"$f":"L14/S14","v":93795.237141296486}]
[{"$f":"'[1]Monthly Data'!A15","v":"2013-02-01"},{"$f":"'[1]Monthly Data'!B15","v":2013},{"$f":"MONTH(A15)","v":2},{"$f":"'[1]Monthly Data'!D15","v":11933004.618414706},{"$f":"'[1]Monthly Data'!E15","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F15","v":11955978.149376852},{"$f":"'[1]Monthly Data'!G15","v":4293515.4118769756},{"$f":"'[1]Monthly Data'!H15","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I15","v":4379721.47613547},{"$f":"'[1]Monthly Data'!J15","v":10066435.971520996},{"$f":"'[1]Monthly Data'!K15","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L15","v":10166752.947911724},{"$f":"'[1]Monthly Data'!M15","v":192529.7127668272},{"$f":"'[1]Monthly Data'!N15","v":32880.692076830739},{"$f":"'[1]Monthly Data'!O15","v":24989.890000000003},{"$f":"'[1]Monthly Data'!P15","v":507.87},{"$f":"'[1]Monthly Data'!Q15","v":14229},{"$f":"'[1]Monthly Data'!R15","v":1694},{"$f":"'[1]Monthly Data'!S15","v":113},{"$f":"'[1]Monthly Data'!T15","v":3069},{"$f":"'[1]Monthly Data'!U15","v":30},{"$f":"[1]Weather!C135","v":-5.135714285714287},{"$f":"[1]Weather!D135","v":759.8},{"$f":"[1]Weather!E135","v":0},{"$f":"[1]Weather!F135","v":703.8},{"$f":"[1]Weather!G135","v":0},{"$f":"[1]Weather!H135","v":647.79999999999995},{"$f":"[1]Weather!I135","v":0},{"$f":"[1]Weather!J135","v":591.79999999999995},{"$f":"[1]Weather!K135","v":0},{"$f":"[1]Weather!L135","v":535.79999999999995},{"$f":"[1]Weather!M135","v":0},{"$f":"[1]Weather!N135","v":479.8},{"$f":"[1]Weather!O135","v":0},{"$f":"[1]Weather!P135","v":423.8},{"$f":"[1]Weather!Q135","v":0},{"$f":"[1]Weather!R135","v":367.8},{"$f":"[1]Weather!S135","v":0},{"$f":"[1]Economic!C15","v":643937},{"$f":"[1]Economic!D15","v":6728.5},{"$f":"[1]Economic!E15","v":6660.8},{"$f":"[1]Economic!F15","v":110.8},{"$f":"[1]Economic!G15","v":109.7},28,19,{"$f":"1+AT14","v":14},{"$f":"AU3","v":0},{"$f":"AV3","v":1},{"$f":"AW3","v":0},{"$f":"AX3","v":0},{"$f":"AY3","v":0},{"$f":"AZ3","v":0},{"$f":"BA3","v":0},{"$f":"BB3","v":0},{"$f":"BC3","v":0},{"$f":"BD3","v":0},{"$f":"BE3","v":0},{"$f":"BF3","v":0},{"$f":"BG3","v":0},{"$f":"BH3","v":0},{"$f":"BG15+BH15","v":0},0,0,{"$f":"BK15","v":0},{"$f":"BM14","v":0},{"$f":"$BJ15*W15","v":0},{"$f":"$BJ15*X15","v":0},{"$f":"$BJ15*Y15","v":0},{"$f":"$BJ15*Z15","v":0},{"$f":"$BJ15*AA15","v":0},{"$f":"$BJ15*AB15","v":0},{"$f":"$BJ15*AC15","v":0},{"$f":"$BJ15*AD15","v":0},{"$f":"$BJ15*AE15","v":0},{"$f":"$BJ15*AF15","v":0},{"$f":"$BJ15*AG15","v":0},{"$f":"$BJ15*AH15","v":0},{"$f":"$BJ15*AI15","v":0},{"$f":"$BJ15*AJ15","v":0},{"$f":"$BJ15*AK15","v":0},{"$f":"$BJ15*AL15","v":0},{"$f":"F15/Q15","v":840.25427994777237},{"$f":"I15/R15","v":2585.431804094138},{"$f":"L15/S15","v":89971.265025767469}]
[{"$f":"'[1]Monthly Data'!A16","v":"2013-03-01"},{"$f":"'[1]Monthly Data'!B16","v":2013},{"$f":"MONTH(A16)","v":3},{"$f":"'[1]Monthly Data'!D16","v":11808394.102076609},{"$f":"'[1]Monthly Data'!E16","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F16","v":11831367.633038756},{"$f":"'[1]Monthly Data'!G16","v":4374623.3602313511},{"$f":"'[1]Monthly Data'!H16","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I16","v":4460829.4244898455},{"$f":"'[1]Monthly Data'!J16","v":10688896.11731804},{"$f":"'[1]Monthly Data'!K16","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L16","v":10789213.093708768},{"$f":"'[1]Monthly Data'!M16","v":189835.87140232438},{"$f":"'[1]Monthly Data'!N16","v":35975.824400728037},{"$f":"'[1]Monthly Data'!O16","v":24702.640000000003},{"$f":"'[1]Monthly Data'!P16","v":507.87},{"$f":"'[1]Monthly Data'!Q16","v":14244},{"$f":"'[1]Monthly Data'!R16","v":1690},{"$f":"'[1]Monthly Data'!S16","v":118},{"$f":"'[1]Monthly Data'!T16","v":3069},{"$f":"'[1]Monthly Data'!U16","v":31},{"$f":"[1]Weather!C136","v":-0.78064516129032269},{"$f":"[1]Weather!D136","v":706.2},{"$f":"[1]Weather!E136","v":0},{"$f":"[1]Weather!F136","v":644.20000000000005},{"$f":"[1]Weather!G136","v":0},{"$f":"[1]Weather!H136","v":582.20000000000005},{"$f":"[1]Weather!I136","v":0},{"$f":"[1]Weather!J136","v":520.20000000000005},{"$f":"[1]Weather!K136","v":0},{"$f":"[1]Weather!L136","v":458.2},{"$f":"[1]Weather!M136","v":0},{"$f":"[1]Weather!N136","v":396.2},{"$f":"[1]Weather!O136","v":0},{"$f":"[1]Weather!P136","v":334.2},{"$f":"[1]Weather!Q136","v":0},{"$f":"[1]Weather!R136","v":272.7},{"$f":"[1]Weather!S136","v":0.5},{"$f":"[1]Economic!C16","v":643937},{"$f":"[1]Economic!D16","v":6735.1},{"$f":"[1]Economic!E16","v":6634.8},{"$f":"[1]Economic!F16","v":110.9},{"$f":"[1]Economic!G16","v":109.2},{"$f":"AR4","v":31},23,{"$f":"1+AT15","v":15},{"$f":"AU4","v":0},{"$f":"AV4","v":0},{"$f":"AW4","v":1},{"$f":"AX4","v":0},{"$f":"AY4","v":0},{"$f":"AZ4","v":0},{"$f":"BA4","v":0},{"$f":"BB4","v":0},{"$f":"BC4","v":0},{"$f":"BD4","v":0},{"$f":"BE4","v":0},{"$f":"BF4","v":0},{"$f":"BG4","v":1},{"$f":"BH4","v":0},{"$f":"BG16+BH16","v":1},0,0,{"$f":"BK16","v":0},{"$f":"BM15","v":0},{"$f":"$BJ16*W16","v":0},{"$f":"$BJ16*X16","v":0},{"$f":"$BJ16*Y16","v":0},{"$f":"$BJ16*Z16","v":0},{"$f":"$BJ16*AA16","v":0},{"$f":"$BJ16*AB16","v":0},{"$f":"$BJ16*AC16","v":0},{"$f":"$BJ16*AD16","v":0},{"$f":"$BJ16*AE16","v":0},{"$f":"$BJ16*AF16","v":0},{"$f":"$BJ16*AG16","v":0},{"$f":"$BJ16*AH16","v":0},{"$f":"$BJ16*AI16","v":0},{"$f":"$BJ16*AJ16","v":0},{"$f":"$BJ16*AK16","v":0},{"$f":"$BJ16*AL16","v":0},{"$f":"F16/Q16","v":830.62114806506293},{"$f":"I16/R16","v":2639.5440381596718},{"$f":"L16/S16","v":91434.009268718379}]
[{"$f":"'[1]Monthly Data'!A17","v":"2013-04-01"},{"$f":"'[1]Monthly Data'!B17","v":2013},{"$f":"MONTH(A17)","v":4},{"$f":"'[1]Monthly Data'!D17","v":9226248.1237747781},{"$f":"'[1]Monthly Data'!E17","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F17","v":9249221.6547369249},{"$f":"'[1]Monthly Data'!G17","v":3746140.2054161387},{"$f":"'[1]Monthly Data'!H17","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I17","v":3832346.2696746336},{"$f":"'[1]Monthly Data'!J17","v":9803120.9883631151},{"$f":"'[1]Monthly Data'!K17","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L17","v":9903437.9647538438},{"$f":"'[1]Monthly Data'!M17","v":160050.00734917622},{"$f":"'[1]Monthly Data'!N17","v":33768.965248464978},{"$f":"'[1]Monthly Data'!O17","v":24308.53},{"$f":"'[1]Monthly Data'!P17","v":507.87},{"$f":"'[1]Monthly Data'!Q17","v":14259},{"$f":"'[1]Monthly Data'!R17","v":1686},{"$f":"'[1]Monthly Data'!S17","v":117},{"$f":"'[1]Monthly Data'!T17","v":3069},{"$f":"'[1]Monthly Data'!U17","v":31},{"$f":"[1]Weather!C137","v":5.7099999999999991},{"$f":"[1]Weather!D137","v":488.7},{"$f":"[1]Weather!E137","v":0},{"$f":"[1]Weather!F137","v":428.7},{"$f":"[1]Weather!G137","v":0},{"$f":"[1]Weather!H137","v":368.7},{"$f":"[1]Weather!I137","v":0},{"$f":"[1]Weather!J137","v":309.39999999999998},{"$f":"[1]Weather!K137","v":0.7},{"$f":"[1]Weather!L137","v":252.8},{"$f":"[1]Weather!M137","v":4.0999999999999996},{"$f":"[1]Weather!N137","v":200.1},{"$f":"[1]Weather!O137","v":11.4},{"$f":"[1]Weather!P137","v":151.4},{"$f":"[1]Weather!Q137","v":22.7},{"$f":"[1]Weather!R137","v":108.1},{"$f":"[1]Weather!S137","v":39.4},{"$f":"[1]Economic!C17","v":643937},{"$f":"[1]Economic!D17","v":6742.7},{"$f":"[1]Economic!E17","v":6662.1},{"$f":"[1]Economic!F17","v":110.5},{"$f":"[1]Economic!G17","v":108.3},{"$f":"AR5","v":30},20,{"$f":"1+AT16","v":16},{"$f":"AU5","v":0},{"$f":"AV5","v":0},{"$f":"AW5","v":0},{"$f":"AX5","v":1},{"$f":"AY5","v":0},{"$f":"AZ5","v":0},{"$f":"BA5","v":0},{"$f":"BB5","v":0},{"$f":"BC5","v":0},{"$f":"BD5","v":0},{"$f":"BE5","v":0},{"$f":"BF5","v":0},{"$f":"BG5","v":1},{"$f":"BH5","v":0},{"$f":"BG17+BH17","v":1},0,0,{"$f":"BK17","v":0},{"$f":"BM16","v":0},{"$f":"$BJ17*W17","v":0},{"$f":"$BJ17*X17","v":0},{"$f":"$BJ17*Y17","v":0},{"$f":"$BJ17*Z17","v":0},{"$f":"$BJ17*AA17","v":0},{"$f":"$BJ17*AB17","v":0},{"$f":"$BJ17*AC17","v":0},{"$f":"$BJ17*AD17","v":0},{"$f":"$BJ17*AE17","v":0},{"$f":"$BJ17*AF17","v":0},{"$f":"$BJ17*AG17","v":0},{"$f":"$BJ17*AH17","v":0},{"$f":"$BJ17*AI17","v":0},{"$f":"$BJ17*AJ17","v":0},{"$f":"$BJ17*AK17","v":0},{"$f":"$BJ17*AL17","v":0},{"$f":"F17/Q17","v":648.65850724012375},{"$f":"I17/R17","v":2273.0404920964611},{"$f":"L17/S17","v":84644.76892952004}]
[{"$f":"'[1]Monthly Data'!A18","v":"2013-05-01"},{"$f":"'[1]Monthly Data'!B18","v":2013},{"$f":"MONTH(A18)","v":5},{"$f":"'[1]Monthly Data'!D18","v":8145944.877643276},{"$f":"'[1]Monthly Data'!E18","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F18","v":8168918.4086054219},{"$f":"'[1]Monthly Data'!G18","v":3595184.8228466981},{"$f":"'[1]Monthly Data'!H18","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I18","v":3681390.887105193},{"$f":"'[1]Monthly Data'!J18","v":9546584.7656909451},{"$f":"'[1]Monthly Data'!K18","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L18","v":9646901.7420816738},{"$f":"'[1]Monthly Data'!M18","v":144384.19131953857},{"$f":"'[1]Monthly Data'!N18","v":35252.20517669434},{"$f":"'[1]Monthly Data'!O18","v":25640.87},{"$f":"'[1]Monthly Data'!P18","v":507.87},{"$f":"'[1]Monthly Data'!Q18","v":14256},{"$f":"'[1]Monthly Data'!R18","v":1697},{"$f":"'[1]Monthly Data'!S18","v":117},{"$f":"'[1]Monthly Data'!T18","v":3069},{"$f":"'[1]Monthly Data'!U18","v":31},{"$f":"[1]Weather!C138","v":13.2258064516129},{"$f":"[1]Weather!D138","v":275.2},{"$f":"[1]Weather!E138","v":3.2},{"$f":"[1]Weather!F138","v":215.9},{"$f":"[1]Weather!G138","v":5.9},{"$f":"[1]Weather!H138","v":163.69999999999999},{"$f":"[1]Weather!I138","v":15.7},{"$f":"[1]Weather!J138","v":120.1},{"$f":"[1]Weather!K138","v":34.1},{"$f":"[1]Weather!L138","v":80.2},{"$f":"[1]Weather!M138","v":56.2},{"$f":"[1]Weather!N138","v":48.9},{"$f":"[1]Weather!O138","v":86.9},{"$f":"[1]Weather!P138","v":26.1},{"$f":"[1]Weather!Q138","v":126.1},{"$f":"[1]Weather!R138","v":10.7},{"$f":"[1]Weather!S138","v":172.7},{"$f":"[1]Economic!C18","v":643937},{"$f":"[1]Economic!D18","v":6754.1},{"$f":"[1]Economic!E18","v":6726.6},{"$f":"[1]Economic!F18","v":109.4},{"$f":"[1]Economic!G18","v":108.2},{"$f":"AR6","v":31},21,{"$f":"1+AT17","v":17},{"$f":"AU6","v":0},{"$f":"AV6","v":0},{"$f":"AW6","v":0},{"$f":"AX6","v":0},{"$f":"AY6","v":1},{"$f":"AZ6","v":0},{"$f":"BA6","v":0},{"$f":"BB6","v":0},{"$f":"BC6","v":0},{"$f":"BD6","v":0},{"$f":"BE6","v":0},{"$f":"BF6","v":0},{"$f":"BG6","v":1},{"$f":"BH6","v":0},{"$f":"BG18+BH18","v":1},0,0,{"$f":"BK18","v":0},{"$f":"BM17","v":0},{"$f":"$BJ18*W18","v":0},{"$f":"$BJ18*X18","v":0},{"$f":"$BJ18*Y18","v":0},{"$f":"$BJ18*Z18","v":0},{"$f":"$BJ18*AA18","v":0},{"$f":"$BJ18*AB18","v":0},{"$f":"$BJ18*AC18","v":0},{"$f":"$BJ18*AD18","v":0},{"$f":"$BJ18*AE18","v":0},{"$f":"$BJ18*AF18","v":0},{"$f":"$BJ18*AG18","v":0},{"$f":"$BJ18*AH18","v":0},{"$f":"$BJ18*AI18","v":0},{"$f":"$BJ18*AJ18","v":0},{"$f":"$BJ18*AK18","v":0},{"$f":"$BJ18*AL18","v":0},{"$f":"F18/Q18","v":573.01616221979668},{"$f":"I18/R18","v":2169.3523200384166},{"$f":"L18/S18","v":82452.151641723714}]
[{"$f":"'[1]Monthly Data'!A19","v":"2013-06-01"},{"$f":"'[1]Monthly Data'!B19","v":2013},{"$f":"MONTH(A19)","v":6},{"$f":"'[1]Monthly Data'!D19","v":8158035.0975392917},{"$f":"'[1]Monthly Data'!E19","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F19","v":8181008.6285014376},{"$f":"'[1]Monthly Data'!G19","v":3650453.6258274256},{"$f":"'[1]Monthly Data'!H19","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I19","v":3736659.6900859205},{"$f":"'[1]Monthly Data'!J19","v":9600861.3503311947},{"$f":"'[1]Monthly Data'!K19","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L19","v":9701178.3267219234},{"$f":"'[1]Monthly Data'!M19","v":129375.89022419002},{"$f":"'[1]Monthly Data'!N19","v":36201.158902270581},{"$f":"'[1]Monthly Data'!O19","v":25358.500000000004},{"$f":"'[1]Monthly Data'!P19","v":507.87},{"$f":"'[1]Monthly Data'!Q19","v":14221},{"$f":"'[1]Monthly Data'!R19","v":1696},{"$f":"'[1]Monthly Data'!S19","v":117},{"$f":"'[1]Monthly Data'!T19","v":3069},{"$f":"'[1]Monthly Data'!U19","v":31},{"$f":"[1]Weather!C139","v":16.883887847281404},{"$f":"[1]Weather!D139","v":162.1},{"$f":"[1]Weather!E139","v":8.6},{"$f":"[1]Weather!F139","v":115.1},{"$f":"[1]Weather!G139","v":21.6},{"$f":"[1]Weather!H139","v":74.5},{"$f":"[1]Weather!I139","v":41},{"$f":"[1]Weather!J139","v":39.4},{"$f":"[1]Weather!K139","v":65.900000000000006},{"$f":"[1]Weather!L139","v":14.4},{"$f":"[1]Weather!M139","v":100.9},{"$f":"[1]Weather!N139","v":3.4},{"$f":"[1]Weather!O139","v":149.9},{"$f":"[1]Weather!P139","v":0},{"$f":"[1]Weather!Q139","v":206.5},{"$f":"[1]Weather!R139","v":0},{"$f":"[1]Weather!S139","v":266.5},{"$f":"[1]Economic!C19","v":643937},{"$f":"[1]Economic!D19","v":6766.1},{"$f":"[1]Economic!E19","v":6812.7},{"$f":"[1]Economic!F19","v":108.3},{"$f":"[1]Economic!G19","v":109},{"$f":"AR7","v":30},22,{"$f":"1+AT18","v":18},{"$f":"AU7","v":0},{"$f":"AV7","v":0},{"$f":"AW7","v":0},{"$f":"AX7","v":0},{"$f":"AY7","v":0},{"$f":"AZ7","v":1},{"$f":"BA7","v":0},{"$f":"BB7","v":0},{"$f":"BC7","v":0},{"$f":"BD7","v":0},{"$f":"BE7","v":0},{"$f":"BF7","v":0},{"$f":"BG7","v":0},{"$f":"BH7","v":0},{"$f":"BG19+BH19","v":0},0,0,{"$f":"BK19","v":0},{"$f":"BM18","v":0},{"$f":"$BJ19*W19","v":0},{"$f":"$BJ19*X19","v":0},{"$f":"$BJ19*Y19","v":0},{"$f":"$BJ19*Z19","v":0},{"$f":"$BJ19*AA19","v":0},{"$f":"$BJ19*AB19","v":0},{"$f":"$BJ19*AC19","v":0},{"$f":"$BJ19*AD19","v":0},{"$f":"$BJ19*AE19","v":0},{"$f":"$BJ19*AF19","v":0},{"$f":"$BJ19*AG19","v":0},{"$f":"$BJ19*AH19","v":0},{"$f":"$BJ19*AI19","v":0},{"$f":"$BJ19*AJ19","v":0},{"$f":"$BJ19*AK19","v":0},{"$f":"$BJ19*AL19","v":0},{"$f":"F19/Q19","v":575.27660702492358},{"$f":"I19/R19","v":2203.2191568902831},{"$f":"L19/S19","v":82916.054074546351}]
[{"$f":"'[1]Monthly Data'!A20","v":"2013-07-01"},{"$f":"'[1]Monthly Data'!B20","v":2013},{"$f":"MONTH(A20)","v":7},{"$f":"'[1]Monthly Data'!D20","v":9381527.0858831536},{"$f":"'[1]Monthly Data'!E20","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F20","v":9404500.6168453004},{"$f":"'[1]Monthly Data'!G20","v":4069837.8484544731},{"$f":"'[1]Monthly Data'!H20","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I20","v":4156043.912712968},{"$f":"'[1]Monthly Data'!J20","v":9700292.7916630208},{"$f":"'[1]Monthly Data'!K20","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L20","v":9800609.7680537496},{"$f":"'[1]Monthly Data'!M20","v":138855.74044958488},{"$f":"'[1]Monthly Data'!N20","v":34296.761799343396},{"$f":"'[1]Monthly Data'!O20","v":24114.27},{"$f":"'[1]Monthly Data'!P20","v":509.42999999999995},{"$f":"'[1]Monthly Data'!Q20","v":14329},{"$f":"'[1]Monthly Data'!R20","v":1698.5},{"$f":"'[1]Monthly Data'!S20","v":118},{"$f":"'[1]Monthly Data'!T20","v":3069},{"$f":"'[1]Monthly Data'!U20","v":31},{"$f":"[1]Weather!C140","v":20.958064516129028},{"$f":"[1]Weather!D140","v":62.2},{"$f":"[1]Weather!E140","v":29.9},{"$f":"[1]Weather!F140","v":28.6},{"$f":"[1]Weather!G140","v":58.3},{"$f":"[1]Weather!H140","v":6.3},{"$f":"[1]Weather!I140","v":98},{"$f":"[1]Weather!J140","v":0.2},{"$f":"[1]Weather!K140","v":153.9},{"$f":"[1]Weather!L140","v":0},{"$f":"[1]Weather!M140","v":215.7},{"$f":"[1]Weather!N140","v":0},{"$f":"[1]Weather!O140","v":277.7},{"$f":"[1]Weather!P140","v":0},{"$f":"[1]Weather!Q140","v":339.7},{"$f":"[1]Weather!R140","v":0},{"$f":"[1]Weather!S140","v":401.7},{"$f":"[1]Economic!C20","v":643937},{"$f":"[1]Economic!D20","v":6774.7},{"$f":"[1]Economic!E20","v":6863.4},{"$f":"[1]Economic!F20","v":107.2},{"$f":"[1]Economic!G20","v":109.5},{"$f":"AR8","v":31},20,{"$f":"1+AT19","v":19},{"$f":"AU8","v":0},{"$f":"AV8","v":0},{"$f":"AW8","v":0},{"$f":"AX8","v":0},{"$f":"AY8","v":0},{"$f":"AZ8","v":0},{"$f":"BA8","v":1},{"$f":"BB8","v":0},{"$f":"BC8","v":0},{"$f":"BD8","v":0},{"$f":"BE8","v":0},{"$f":"BF8","v":0},{"$f":"BG8","v":0},{"$f":"BH8","v":0},{"$f":"BG20+BH20","v":0},0,0,{"$f":"BK20","v":0},{"$f":"BM19","v":0},{"$f":"$BJ20*W20","v":0},{"$f":"$BJ20*X20","v":0},{"$f":"$BJ20*Y20","v":0},{"$f":"$BJ20*Z20","v":0},{"$f":"$BJ20*AA20","v":0},{"$f":"$BJ20*AB20","v":0},{"$f":"$BJ20*AC20","v":0},{"$f":"$BJ20*AD20","v":0},{"$f":"$BJ20*AE20","v":0},{"$f":"$BJ20*AF20","v":0},{"$f":"$BJ20*AG20","v":0},{"$f":"$BJ20*AH20","v":0},{"$f":"$BJ20*AI20","v":0},{"$f":"$BJ20*AJ20","v":0},{"$f":"$BJ20*AK20","v":0},{"$f":"$BJ20*AL20","v":0},{"$f":"F20/Q20","v":656.32637426514759},{"$f":"I20/R20","v":2446.8907345969783},{"$f":"L20/S20","v":83056.014983506349}]
[{"$f":"'[1]Monthly Data'!A21","v":"2013-08-01"},{"$f":"'[1]Monthly Data'!B21","v":2013},{"$f":"MONTH(A21)","v":8},{"$f":"'[1]Monthly Data'!D21","v":8900086.9413107354},{"$f":"'[1]Monthly Data'!E21","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F21","v":8923060.4722728822},{"$f":"'[1]Monthly Data'!G21","v":3921872.9498774898},{"$f":"'[1]Monthly Data'!H21","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I21","v":4008079.0141359847},{"$f":"'[1]Monthly Data'!J21","v":9644399.6486493591},{"$f":"'[1]Monthly Data'!K21","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L21","v":9744716.6250400878},{"$f":"'[1]Monthly Data'!M21","v":156977.37447667241},{"$f":"'[1]Monthly Data'!N21","v":35339.426904094973},{"$f":"'[1]Monthly Data'!O21","v":24204.95},{"$f":"'[1]Monthly Data'!P21","v":509.42999999999995},{"$f":"'[1]Monthly Data'!Q21","v":14329},{"$f":"'[1]Monthly Data'!R21","v":1698.5},{"$f":"'[1]Monthly Data'!S21","v":107},{"$f":"'[1]Monthly Data'!T21","v":3069},{"$f":"'[1]Monthly Data'!U21","v":31},{"$f":"[1]Weather!C141","v":19.616129032258069},{"$f":"[1]Weather!D141","v":84.9},{"$f":"[1]Weather!E141","v":11},{"$f":"[1]Weather!F141","v":42.5},{"$f":"[1]Weather!G141","v":30.6},{"$f":"[1]Weather!H141","v":13.8},{"$f":"[1]Weather!I141","v":63.9},{"$f":"[1]Weather!J141","v":1.8},{"$f":"[1]Weather!K141","v":113.9},{"$f":"[1]Weather!L141","v":0},{"$f":"[1]Weather!M141","v":174.1},{"$f":"[1]Weather!N141","v":0},{"$f":"[1]Weather!O141","v":236.1},{"$f":"[1]Weather!P141","v":0},{"$f":"[1]Weather!Q141","v":298.10000000000002},{"$f":"[1]Weather!R141","v":0},{"$f":"[1]Weather!S141","v":360.1},{"$f":"[1]Economic!C21","v":643937},{"$f":"[1]Economic!D21","v":6778.4},{"$f":"[1]Economic!E21","v":6876.4},{"$f":"[1]Economic!F21","v":106},{"$f":"[1]Economic!G21","v":107.9},{"$f":"AR9","v":31},22,{"$f":"1+AT20","v":20},{"$f":"AU9","v":0},{"$f":"AV9","v":0},{"$f":"AW9","v":0},{"$f":"AX9","v":0},{"$f":"AY9","v":0},{"$f":"AZ9","v":0},{"$f":"BA9","v":0},{"$f":"BB9","v":1},{"$f":"BC9","v":0},{"$f":"BD9","v":0},{"$f":"BE9","v":0},{"$f":"BF9","v":0},{"$f":"BG9","v":0},{"$f":"BH9","v":0},{"$f":"BG21+BH21","v":0},0,0,{"$f":"BK21","v":0},{"$f":"BM20","v":0},{"$f":"$BJ21*W21","v":0},{"$f":"$BJ21*X21","v":0},{"$f":"$BJ21*Y21","v":0},{"$f":"$BJ21*Z21","v":0},{"$f":"$BJ21*AA21","v":0},{"$f":"$BJ21*AB21","v":0},{"$f":"$BJ21*AC21","v":0},{"$f":"$BJ21*AD21","v":0},{"$f":"$BJ21*AE21","v":0},{"$f":"$BJ21*AF21","v":0},{"$f":"$BJ21*AG21","v":0},{"$f":"$BJ21*AH21","v":0},{"$f":"$BJ21*AI21","v":0},{"$f":"$BJ21*AJ21","v":0},{"$f":"$BJ21*AK21","v":0},{"$f":"$BJ21*AL21","v":0},{"$f":"F21/Q21","v":622.72736913063591},{"$f":"I21/R21","v":2359.7756927500645},{"$f":"L21/S21","v":91072.117991028863}]
[{"$f":"'[1]Monthly Data'!A22","v":"2013-09-01"},{"$f":"'[1]Monthly Data'!B22","v":2013},{"$f":"MONTH(A22)","v":9},{"$f":"'[1]Monthly Data'!D22","v":7939283.2786467914},{"$f":"'[1]Monthly Data'!E22","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F22","v":7962256.8096089372},{"$f":"'[1]Monthly Data'!G22","v":3601551.1249350826},{"$f":"'[1]Monthly Data'!H22","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I22","v":3687757.1891935775},{"$f":"'[1]Monthly Data'!J22","v":9357221.2777383216},{"$f":"'[1]Monthly Data'!K22","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L22","v":9457538.2541290503},{"$f":"'[1]Monthly Data'!M22","v":174541.30244068956},{"$f":"'[1]Monthly Data'!N22","v":36282.246670711298},{"$f":"'[1]Monthly Data'!O22","v":23704.959999999995},{"$f":"'[1]Monthly Data'!P22","v":509.42999999999995},{"$f":"'[1]Monthly Data'!Q22","v":14293},{"$f":"'[1]Monthly Data'!R22","v":1698},{"$f":"'[1]Monthly Data'!S22","v":124},{"$f":"'[1]Monthly Data'!T22","v":3069},{"$f":"'[1]Monthly Data'!U22","v":31},{"$f":"[1]Weather!C142","v":15.35333333333333},{"$f":"[1]Weather!D142","v":205.2},{"$f":"[1]Weather!E142","v":5.8},{"$f":"[1]Weather!F142","v":152.30000000000001},{"$f":"[1]Weather!G142","v":12.9},{"$f":"[1]Weather!H142","v":103.5},{"$f":"[1]Weather!I142","v":24.1},{"$f":"[1]Weather!J142","v":63.2},{"$f":"[1]Weather!K142","v":43.8},{"$f":"[1]Weather!L142","v":32.4},{"$f":"[1]Weather!M142","v":73},{"$f":"[1]Weather!N142","v":13.8},{"$f":"[1]Weather!O142","v":114.4},{"$f":"[1]Weather!P142","v":2.9},{"$f":"[1]Weather!Q142","v":163.5},{"$f":"[1]Weather!R142","v":0},{"$f":"[1]Weather!S142","v":220.6},{"$f":"[1]Economic!C22","v":643937},{"$f":"[1]Economic!D22","v":6782.1},{"$f":"[1]Economic!E22","v":6841.7},{"$f":"[1]Economic!F22","v":106.1},{"$f":"[1]Economic!G22","v":106.4},{"$f":"AR10","v":30},21,{"$f":"1+AT21","v":21},{"$f":"AU10","v":0},{"$f":"AV10","v":0},{"$f":"AW10","v":0},{"$f":"AX10","v":0},{"$f":"AY10","v":0},{"$f":"AZ10","v":0},{"$f":"BA10","v":0},{"$f":"BB10","v":0},{"$f":"BC10","v":1},{"$f":"BD10","v":0},{"$f":"BE10","v":0},{"$f":"BF10","v":0},{"$f":"BG10","v":0},{"$f":"BH10","v":1},{"$f":"BG22+BH22","v":1},0,0,{"$f":"BK22","v":0},{"$f":"BM21","v":0},{"$f":"$BJ22*W22","v":0},{"$f":"$BJ22*X22","v":0},{"$f":"$BJ22*Y22","v":0},{"$f":"$BJ22*Z22","v":0},{"$f":"$BJ22*AA22","v":0},{"$f":"$BJ22*AB22","v":0},{"$f":"$BJ22*AC22","v":0},{"$f":"$BJ22*AD22","v":0},{"$f":"$BJ22*AE22","v":0},{"$f":"$BJ22*AF22","v":0},{"$f":"$BJ22*AG22","v":0},{"$f":"$BJ22*AH22","v":0},{"$f":"$BJ22*AI22","v":0},{"$f":"$BJ22*AJ22","v":0},{"$f":"$BJ22*AK22","v":0},{"$f":"$BJ22*AL22","v":0},{"$f":"F22/Q22","v":557.07386899943594},{"$f":"I22/R22","v":2171.824021904345},{"$f":"L22/S22","v":76270.469791363314}]
[{"$f":"'[1]Monthly Data'!A23","v":"2013-10-01"},{"$f":"'[1]Monthly Data'!B23","v":2013},{"$f":"MONTH(A23)","v":10},{"$f":"'[1]Monthly Data'!D23","v":8433400.4425314926},{"$f":"'[1]Monthly Data'!E23","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F23","v":8456373.9734936394},{"$f":"'[1]Monthly Data'!G23","v":3638006.1988442158},{"$f":"'[1]Monthly Data'!H23","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I23","v":3724212.2631027107},{"$f":"'[1]Monthly Data'!J23","v":9397512.7869254183},{"$f":"'[1]Monthly Data'!K23","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L23","v":9497829.763316147},{"$f":"'[1]Monthly Data'!M23","v":204726.72502836262},{"$f":"'[1]Monthly Data'!N23","v":36923.399921258824},{"$f":"'[1]Monthly Data'!O23","v":25974.63},{"$f":"'[1]Monthly Data'!P23","v":509.42999999999995},{"$f":"AVERAGE(Q22,Q24)","v":14329},{"$f":"AVERAGE(R22,R24)","v":1704},{"$f":"AVERAGE(S22,S24)","v":131.5},{"$f":"AVERAGE(T22,T24)","v":3069},{"$f":"AVERAGE(U22,U24)","v":31},{"$f":"[1]Weather!C143","v":10.427416330816985},{"$f":"[1]Weather!D143","v":358.8},{"$f":"[1]Weather!E143","v":0},{"$f":"[1]Weather!F143","v":296.8},{"$f":"[1]Weather!G143","v":0},{"$f":"[1]Weather!H143","v":234.9},{"$f":"[1]Weather!I143","v":0.1},{"$f":"[1]Weather!J143","v":175.4},{"$f":"[1]Weather!K143","v":2.6},{"$f":"[1]Weather!L143","v":126},{"$f":"[1]Weather!M143","v":15.2},{"$f":"[1]Weather!N143","v":86.9},{"$f":"[1]Weather!O143","v":38.1},{"$f":"[1]Weather!P143","v":55.6},{"$f":"[1]Weather!Q143","v":68.8},{"$f":"[1]Weather!R143","v":33.9},{"$f":"[1]Weather!S143","v":109.1},{"$f":"[1]Economic!C23","v":643937},{"$f":"[1]Economic!D23","v":6784.2},{"$f":"[1]Economic!E23","v":6821.6},{"$f":"[1]Economic!F23","v":106.9},{"$f":"[1]Economic!G23","v":106.6},{"$f":"AR11","v":31},20,{"$f":"1+AT22","v":22},{"$f":"AU11","v":0},{"$f":"AV11","v":0},{"$f":"AW11","v":0},{"$f":"AX11","v":0},{"$f":"AY11","v":0},{"$f":"AZ11","v":0},{"$f":"BA11","v":0},{"$f":"BB11","v":0},{"$f":"BC11","v":0},{"$f":"BD11","v":1},{"$f":"BE11","v":0},{"$f":"BF11","v":0},{"$f":"BG11","v":0},{"$f":"BH11","v":1},{"$f":"BG23+BH23","v":1},0,0,{"$f":"BK23","v":0},{"$f":"BM22","v":0},{"$f":"$BJ23*W23","v":0},{"$f":"$BJ23*X23","v":0},{"$f":"$BJ23*Y23","v":0},{"$f":"$BJ23*Z23","v":0},{"$f":"$BJ23*AA23","v":0},{"$f":"$BJ23*AB23","v":0},{"$f":"$BJ23*AC23","v":0},{"$f":"$BJ23*AD23","v":0},{"$f":"$BJ23*AE23","v":0},{"$f":"$BJ23*AF23","v":0},{"$f":"$BJ23*AG23","v":0},{"$f":"$BJ23*AH23","v":0},{"$f":"$BJ23*AI23","v":0},{"$f":"$BJ23*AJ23","v":0},{"$f":"$BJ23*AK23","v":0},{"$f":"$BJ23*AL23","v":0},{"$f":"F23/Q23","v":590.1579994063535},{"$f":"I23/R23","v":2185.5705769382107},{"$f":"L23/S23","v":72226.842306586666}]
[{"$f":"'[1]Monthly Data'!A24","v":"2013-11-01"},{"$f":"'[1]Monthly Data'!B24","v":2013},{"$f":"MONTH(A24)","v":11},{"$f":"'[1]Monthly Data'!D24","v":10562999.854916623},{"$f":"'[1]Monthly Data'!E24","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F24","v":10585973.38587877},{"$f":"'[1]Monthly Data'!G24","v":3996946.5825713533},{"$f":"'[1]Monthly Data'!H24","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I24","v":4083152.6468298482},{"$f":"'[1]Monthly Data'!J24","v":9866184.0170310847},{"$f":"'[1]Monthly Data'!K24","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L24","v":9966500.9934218135},{"$f":"'[1]Monthly Data'!M24","v":218135.93074505785},{"$f":"'[1]Monthly Data'!N24","v":35259.229285979622},{"$f":"'[1]Monthly Data'!O24","v":24182.959999999999},{"$f":"'[1]Monthly Data'!P24","v":509.42999999999995},{"$f":"'[1]Monthly Data'!Q24","v":14365},{"$f":"'[1]Monthly Data'!R24","v":1710},{"$f":"'[1]Monthly Data'!S24","v":139},{"$f":"'[1]Monthly Data'!T24","v":3069},{"$f":"'[1]Monthly Data'!U24","v":31},{"$f":"[1]Weather!C144","v":2.1099999999999985},{"$f":"[1]Weather!D144","v":596.70000000000005},{"$f":"[1]Weather!E144","v":0},{"$f":"[1]Weather!F144","v":536.70000000000005},{"$f":"[1]Weather!G144","v":0},{"$f":"[1]Weather!H144","v":476.7},{"$f":"[1]Weather!I144","v":0},{"$f":"[1]Weather!J144","v":416.7},{"$f":"[1]Weather!K144","v":0},{"$f":"[1]Weather!L144","v":356.7},{"$f":"[1]Weather!M144","v":0},{"$f":"[1]Weather!N144","v":298.39999999999998},{"$f":"[1]Weather!O144","v":1.7},{"$f":"[1]Weather!P144","v":243.3},{"$f":"[1]Weather!Q144","v":6.6},{"$f":"[1]Weather!R144","v":190.4},{"$f":"[1]Weather!S144","v":13.7},{"$f":"[1]Economic!C24","v":643937},{"$f":"[1]Economic!D24","v":6785.3},{"$f":"[1]Economic!E24","v":6794.8},{"$f":"[1]Economic!F24","v":107.9},{"$f":"[1]Economic!G24","v":107.5},{"$f":"AR12","v":30},22,{"$f":"1+AT23","v":23},{"$f":"AU12","v":0},{"$f":"AV12","v":0},{"$f":"AW12","v":0},{"$f":"AX12","v":0},{"$f":"AY12","v":0},{"$f":"AZ12","v":0},{"$f":"BA12","v":0},{"$f":"BB12","v":0},{"$f":"BC12","v":0},{"$f":"BD12","v":0},{"$f":"BE12","v":1},{"$f":"BF12","v":0},{"$f":"BG12","v":0},{"$f":"BH12","v":1},{"$f":"BG24+BH24","v":1},0,0,{"$f":"BK24","v":0},{"$f":"BM23","v":0},{"$f":"$BJ24*W24","v":0},{"$f":"$BJ24*X24","v":0},{"$f":"$BJ24*Y24","v":0},{"$f":"$BJ24*Z24","v":0},{"$f":"$BJ24*AA24","v":0},{"$f":"$BJ24*AB24","v":0},{"$f":"$BJ24*AC24","v":0},{"$f":"$BJ24*AD24","v":0},{"$f":"$BJ24*AE24","v":0},{"$f":"$BJ24*AF24","v":0},{"$f":"$BJ24*AG24","v":0},{"$f":"$BJ24*AH24","v":0},{"$f":"$BJ24*AI24","v":0},{"$f":"$BJ24*AJ24","v":0},{"$f":"$BJ24*AK24","v":0},{"$f":"$BJ24*AL24","v":0},{"$f":"F24/Q24","v":736.92818558153635},{"$f":"I24/R24","v":2387.8085653975722},{"$f":"L24/S24","v":71701.44599584039}]
[{"$f":"'[1]Monthly Data'!A25","v":"2013-12-01"},{"$f":"'[1]Monthly Data'!B25","v":2013},{"$f":"MONTH(A25)","v":12},{"$f":"'[1]Monthly Data'!D25","v":13687777.934921203},{"$f":"'[1]Monthly Data'!E25","v":22973.530962145975},{"$f":"'[1]Monthly Data'!F25","v":13710751.46588335},{"$f":"'[1]Monthly Data'!G25","v":4631276.4678350054},{"$f":"'[1]Monthly Data'!H25","v":86206.064258494749},{"$f":"'[1]Monthly Data'!I25","v":4717482.5320934998},{"$f":"'[1]Monthly Data'!J25","v":9592904.3171253409},{"$f":"'[1]Monthly Data'!K25","v":100316.97639072855},{"$f":"'[1]Monthly Data'!L25","v":9693221.2935160697},{"$f":"'[1]Monthly Data'!M25","v":238437.51252472319},{"$f":"'[1]Monthly Data'!N25","v":34561.587453619439},{"$f":"'[1]Monthly Data'!O25","v":24251.51},{"$f":"'[1]Monthly Data'!P25","v":509.42999999999995},{"$f":"'[1]Monthly Data'!Q25","v":14366},{"$f":"'[1]Monthly Data'!R25","v":1703},{"$f":"'[1]Monthly Data'!S25","v":118},{"$f":"'[1]Monthly Data'!T25","v":3069},{"$f":"'[1]Monthly Data'!U25","v":31},{"$f":"[1]Weather!C145","v":-5.1451612903225827},{"$f":"[1]Weather!D145","v":841.5},{"$f":"[1]Weather!E145","v":0},{"$f":"[1]Weather!F145","v":779.5},{"$f":"[1]Weather!G145","v":0},{"$f":"[1]Weather!H145","v":717.5},{"$f":"[1]Weather!I145","v":0},{"$f":"[1]Weather!J145","v":655.5},{"$f":"[1]Weather!K145","v":0},{"$f":"[1]Weather!L145","v":593.5},{"$f":"[1]Weather!M145","v":0},{"$f":"[1]Weather!N145","v":531.5},{"$f":"[1]Weather!O145","v":0},{"$f":"[1]Weather!P145","v":469.5},{"$f":"[1]Weather!Q145","v":0},{"$f":"[1]Weather!R145","v":407.5},{"$f":"[1]Weather!S145","v":0},{"$f":"[1]Economic!C25","v":643937},{"$f":"[1]Economic!D25","v":6781.3},{"$f":"[1]Economic!E25","v":6783.1},{"$f":"[1]Economic!F25","v":107},{"$f":"[1]Economic!G25","v":106.5},{"$f":"AR13","v":31},21,{"$f":"1+AT24","v":24},{"$f":"AU13","v":0},{"$f":"AV13","v":0},{"$f":"AW13","v":0},{"$f":"AX13","v":0},{"$f":"AY13","v":0},{"$f":"AZ13","v":0},{"$f":"BA13","v":0},{"$f":"BB13","v":0},{"$f":"BC13","v":0},{"$f":"BD13","v":0},{"$f":"BE13","v":0},{"$f":"BF13","v":1},{"$f":"BG13","v":0},{"$f":"BH13","v":0},{"$f":"BG25+BH25","v":0},0,0,{"$f":"BK25","v":0},{"$f":"BM24","v":0},{"$f":"$BJ25*W25","v":0},{"$f":"$BJ25*X25","v":0},{"$f":"$BJ25*Y25","v":0},{"$f":"$BJ25*Z25","v":0},{"$f":"$BJ25*AA25","v":0},{"$f":"$BJ25*AB25","v":0},{"$f":"$BJ25*AC25","v":0},{"$f":"$BJ25*AD25","v":0},{"$f":"$BJ25*AE25","v":0},{"$f":"$BJ25*AF25","v":0},{"$f":"$BJ25*AG25","v":0},{"$f":"$BJ25*AH25","v":0},{"$f":"$BJ25*AI25","v":0},{"$f":"$BJ25*AJ25","v":0},{"$f":"$BJ25*AK25","v":0},{"$f":"$BJ25*AL25","v":0},{"$f":"F25/Q25","v":954.3889367870911},{"$f":"I25/R25","v":2770.1013106832061},{"$f":"L25/S25","v":82145.943165390418}]
[{"$f":"'[1]Monthly Data'!A26","v":"2014-01-01"},{"$f":"'[1]Monthly Data'!B26","v":2014},{"$f":"MONTH(A26)","v":1},{"$f":"'[1]Monthly Data'!D26","v":14704397.908763388},{"$f":"'[1]Monthly Data'!E26","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F26","v":14761400.858661719},{"$f":"'[1]Monthly Data'!G26","v":4934336.5870424351},{"$f":"'[1]Monthly Data'!H26","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I26","v":5104279.5466894517},{"$f":"'[1]Monthly Data'!J26","v":10681837.157593889},{"$f":"'[1]Monthly Data'!K26","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L26","v":10829684.906666959},{"$f":"'[1]Monthly Data'!M26","v":231731.76018794614},{"$f":"'[1]Monthly Data'!N26","v":37255.984927304249},{"$f":"'[1]Monthly Data'!O26","v":24607.070000000003},{"$f":"'[1]Monthly Data'!P26","v":510.27},{"$f":"'[1]Monthly Data'!Q26","v":14366},{"$f":"'[1]Monthly Data'!R26","v":1703},{"$f":"'[1]Monthly Data'!S26","v":118},{"$f":"'[1]Monthly Data'!T26","v":3069},{"$f":"'[1]Monthly Data'!U26","v":31},{"$f":"[1]Weather!C146","v":-8.6483870967741936},{"$f":"[1]Weather!D146","v":950.1},{"$f":"[1]Weather!E146","v":0},{"$f":"[1]Weather!F146","v":888.1},{"$f":"[1]Weather!G146","v":0},{"$f":"[1]Weather!H146","v":826.1},{"$f":"[1]Weather!I146","v":0},{"$f":"[1]Weather!J146","v":764.1},{"$f":"[1]Weather!K146","v":0},{"$f":"[1]Weather!L146","v":702.1},{"$f":"[1]Weather!M146","v":0},{"$f":"[1]Weather!N146","v":640.1},{"$f":"[1]Weather!O146","v":0},{"$f":"[1]Weather!P146","v":578.1},{"$f":"[1]Weather!Q146","v":0},{"$f":"[1]Weather!R146","v":516.1},{"$f":"[1]Weather!S146","v":0},{"$f":"[1]Economic!C26","v":659861.19999999995},{"$f":"[1]Economic!D26","v":6780.9},{"$f":"[1]Economic!E26","v":6741.6},{"$f":"[1]Economic!F26","v":105.8},{"$f":"[1]Economic!G26","v":105.3},{"$f":"AR14","v":31},21,{"$f":"1+AT25","v":25},{"$f":"AU14","v":1},{"$f":"AV14","v":0},{"$f":"AW14","v":0},{"$f":"AX14","v":0},{"$f":"AY14","v":0},{"$f":"AZ14","v":0},{"$f":"BA14","v":0},{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"BD14","v":0},{"$f":"BE14","v":0},{"$f":"BF14","v":0},{"$f":"BG14","v":0},{"$f":"BH14","v":0},{"$f":"BG26+BH26","v":0},0,0,{"$f":"BK26","v":0},{"$f":"BM25","v":0},{"$f":"$BJ26*W26","v":0},{"$f":"$BJ26*X26","v":0},{"$f":"$BJ26*Y26","v":0},{"$f":"$BJ26*Z26","v":0},{"$f":"$BJ26*AA26","v":0},{"$f":"$BJ26*AB26","v":0},{"$f":"$BJ26*AC26","v":0},{"$f":"$BJ26*AD26","v":0},{"$f":"$BJ26*AE26","v":0},{"$f":"$BJ26*AF26","v":0},{"$f":"$BJ26*AG26","v":0},{"$f":"$BJ26*AH26","v":0},{"$f":"$BJ26*AI26","v":0},{"$f":"$BJ26*AJ26","v":0},{"$f":"$BJ26*AK26","v":0},{"$f":"$BJ26*AL26","v":0},{"$f":"F26/Q26","v":1027.5233787179257},{"$f":"I26/R26","v":2997.2281542509991},{"$f":"L26/S26","v":91776.990734465755}]
[{"$f":"'[1]Monthly Data'!A27","v":"2014-02-01"},{"$f":"'[1]Monthly Data'!B27","v":2014},{"$f":"MONTH(A27)","v":2},{"$f":"'[1]Monthly Data'!D27","v":12967153.882261178},{"$f":"'[1]Monthly Data'!E27","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F27","v":13024156.832159508},{"$f":"'[1]Monthly Data'!G27","v":4526857.3424909981},{"$f":"'[1]Monthly Data'!H27","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I27","v":4696800.3021380147},{"$f":"'[1]Monthly Data'!J27","v":9655716.0824489109},{"$f":"'[1]Monthly Data'!K27","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L27","v":9803563.8315219805},{"$f":"'[1]Monthly Data'!M27","v":192813.30943129942},{"$f":"'[1]Monthly Data'!N27","v":35425.839561631103},{"$f":"'[1]Monthly Data'!O27","v":25233.64},{"$f":"'[1]Monthly Data'!P27","v":510.52},{"$f":"'[1]Monthly Data'!Q27","v":14408},{"$f":"'[1]Monthly Data'!R27","v":1709},{"$f":"'[1]Monthly Data'!S27","v":116},{"$f":"'[1]Monthly Data'!T27","v":3069},{"$f":"'[1]Monthly Data'!U27","v":31},{"$f":"[1]Weather!C147","v":-8.4321428571428552},{"$f":"[1]Weather!D147","v":852.1},{"$f":"[1]Weather!E147","v":0},{"$f":"[1]Weather!F147","v":796.1},{"$f":"[1]Weather!G147","v":0},{"$f":"[1]Weather!H147","v":740.1},{"$f":"[1]Weather!I147","v":0},{"$f":"[1]Weather!J147","v":684.1},{"$f":"[1]Weather!K147","v":0},{"$f":"[1]Weather!L147","v":628.1},{"$f":"[1]Weather!M147","v":0},{"$f":"[1]Weather!N147","v":572.1},{"$f":"[1]Weather!O147","v":0},{"$f":"[1]Weather!P147","v":516.1},{"$f":"[1]Weather!Q147","v":0},{"$f":"[1]Weather!R147","v":460.1},{"$f":"[1]Weather!S147","v":0},{"$f":"[1]Economic!C27","v":659861.19999999995},{"$f":"[1]Economic!D27","v":6781.1},{"$f":"[1]Economic!E27","v":6707.8},{"$f":"[1]Economic!F27","v":104.9},{"$f":"[1]Economic!G27","v":103.9},{"$f":"AR15","v":28},20,{"$f":"1+AT26","v":26},{"$f":"AU15","v":0},{"$f":"AV15","v":1},{"$f":"AW15","v":0},{"$f":"AX15","v":0},{"$f":"AY15","v":0},{"$f":"AZ15","v":0},{"$f":"BA15","v":0},{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"BD15","v":0},{"$f":"BE15","v":0},{"$f":"BF15","v":0},{"$f":"BG15","v":0},{"$f":"BH15","v":0},{"$f":"BG27+BH27","v":0},0,0,{"$f":"BK27","v":0},{"$f":"BM26","v":0},{"$f":"$BJ27*W27","v":0},{"$f":"$BJ27*X27","v":0},{"$f":"$BJ27*Y27","v":0},{"$f":"$BJ27*Z27","v":0},{"$f":"$BJ27*AA27","v":0},{"$f":"$BJ27*AB27","v":0},{"$f":"$BJ27*AC27","v":0},{"$f":"$BJ27*AD27","v":0},{"$f":"$BJ27*AE27","v":0},{"$f":"$BJ27*AF27","v":0},{"$f":"$BJ27*AG27","v":0},{"$f":"$BJ27*AH27","v":0},{"$f":"$BJ27*AI27","v":0},{"$f":"$BJ27*AJ27","v":0},{"$f":"$BJ27*AK27","v":0},{"$f":"$BJ27*AL27","v":0},{"$f":"F27/Q27","v":903.95313937808908},{"$f":"I27/R27","v":2748.274021145708},{"$f":"L27/S27","v":84513.48130622397}]
[{"$f":"'[1]Monthly Data'!A28","v":"2014-03-01"},{"$f":"'[1]Monthly Data'!B28","v":2014},{"$f":"MONTH(A28)","v":3},{"$f":"'[1]Monthly Data'!D28","v":12728700.391282},{"$f":"'[1]Monthly Data'!E28","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F28","v":12785703.34118033},{"$f":"'[1]Monthly Data'!G28","v":4605272.0758394049},{"$f":"'[1]Monthly Data'!H28","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I28","v":4775215.0354864215},{"$f":"'[1]Monthly Data'!J28","v":10469185.0488049},{"$f":"'[1]Monthly Data'!K28","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L28","v":10617032.797877969},{"$f":"'[1]Monthly Data'!M28","v":190116.34238641689},{"$f":"'[1]Monthly Data'!N28","v":35730.686382079708},{"$f":"'[1]Monthly Data'!O28","v":24646.670000000002},{"$f":"'[1]Monthly Data'!P28","v":510.52},{"$f":"'[1]Monthly Data'!Q28","v":14376},{"$f":"'[1]Monthly Data'!R28","v":1714},{"$f":"'[1]Monthly Data'!S28","v":116},{"$f":"'[1]Monthly Data'!T28","v":3069},{"$f":"'[1]Monthly Data'!U28","v":31},{"$f":"[1]Weather!C148","v":-5.5483870967741913},{"$f":"[1]Weather!D148","v":854},{"$f":"[1]Weather!E148","v":0},{"$f":"[1]Weather!F148","v":792},{"$f":"[1]Weather!G148","v":0},{"$f":"[1]Weather!H148","v":730},{"$f":"[1]Weather!I148","v":0},{"$f":"[1]Weather!J148","v":668},{"$f":"[1]Weather!K148","v":0},{"$f":"[1]Weather!L148","v":606},{"$f":"[1]Weather!M148","v":0},{"$f":"[1]Weather!N148","v":544},{"$f":"[1]Weather!O148","v":0},{"$f":"[1]Weather!P148","v":482},{"$f":"[1]Weather!Q148","v":0},{"$f":"[1]Weather!R148","v":420},{"$f":"[1]Weather!S148","v":0},{"$f":"[1]Economic!C28","v":659861.19999999995},{"$f":"[1]Economic!D28","v":6786.1},{"$f":"[1]Economic!E28","v":6686.4},{"$f":"[1]Economic!F28","v":105.5},{"$f":"[1]Economic!G28","v":104.4},{"$f":"AR16","v":31},22,{"$f":"1+AT27","v":27},{"$f":"AU16","v":0},{"$f":"AV16","v":0},{"$f":"AW16","v":1},{"$f":"AX16","v":0},{"$f":"AY16","v":0},{"$f":"AZ16","v":0},{"$f":"BA16","v":0},{"$f":"BB16","v":0},{"$f":"BC16","v":0},{"$f":"BD16","v":0},{"$f":"BE16","v":0},{"$f":"BF16","v":0},{"$f":"BG16","v":1},{"$f":"BH16","v":0},{"$f":"BG28+BH28","v":1},0,0,{"$f":"BK28","v":0},{"$f":"BM27","v":0},{"$f":"$BJ28*W28","v":0},{"$f":"$BJ28*X28","v":0},{"$f":"$BJ28*Y28","v":0},{"$f":"$BJ28*Z28","v":0},{"$f":"$BJ28*AA28","v":0},{"$f":"$BJ28*AB28","v":0},{"$f":"$BJ28*AC28","v":0},{"$f":"$BJ28*AD28","v":0},{"$f":"$BJ28*AE28","v":0},{"$f":"$BJ28*AF28","v":0},{"$f":"$BJ28*AG28","v":0},{"$f":"$BJ28*AH28","v":0},{"$f":"$BJ28*AI28","v":0},{"$f":"$BJ28*AJ28","v":0},{"$f":"$BJ28*AK28","v":0},{"$f":"$BJ28*AL28","v":0},{"$f":"F28/Q28","v":889.37836263079646},{"$f":"I28/R28","v":2786.0064384401526},{"$f":"L28/S28","v":91526.144809292833}]
[{"$f":"'[1]Monthly Data'!A29","v":"2014-04-01"},{"$f":"'[1]Monthly Data'!B29","v":2014},{"$f":"MONTH(A29)","v":4},{"$f":"'[1]Monthly Data'!D29","v":9846452.6827491652},{"$f":"'[1]Monthly Data'!E29","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F29","v":9903455.6326474957},{"$f":"'[1]Monthly Data'!G29","v":3814954.5675877719},{"$f":"'[1]Monthly Data'!H29","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I29","v":3984897.527234789},{"$f":"'[1]Monthly Data'!J29","v":9607017.8016199935},{"$f":"'[1]Monthly Data'!K29","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L29","v":9754865.5506930631},{"$f":"'[1]Monthly Data'!M29","v":160286.37052096828},{"$f":"'[1]Monthly Data'!N29","v":33599.673939826826},{"$f":"'[1]Monthly Data'!O29","v":23896.28},{"$f":"'[1]Monthly Data'!P29","v":510.52},{"$f":"'[1]Monthly Data'!Q29","v":14415},{"$f":"'[1]Monthly Data'!R29","v":1705.5},{"$f":"'[1]Monthly Data'!S29","v":114},{"$f":"'[1]Monthly Data'!T29","v":3069},{"$f":"'[1]Monthly Data'!U29","v":31},{"$f":"[1]Weather!C149","v":5.0100000000000007},{"$f":"[1]Weather!D149","v":509.7},{"$f":"[1]Weather!E149","v":0},{"$f":"[1]Weather!F149","v":449.7},{"$f":"[1]Weather!G149","v":0},{"$f":"[1]Weather!H149","v":389.7},{"$f":"[1]Weather!I149","v":0},{"$f":"[1]Weather!J149","v":329.7},{"$f":"[1]Weather!K149","v":0},{"$f":"[1]Weather!L149","v":269.7},{"$f":"[1]Weather!M149","v":0},{"$f":"[1]Weather!N149","v":210.8},{"$f":"[1]Weather!O149","v":1.1000000000000001},{"$f":"[1]Weather!P149","v":155.30000000000001},{"$f":"[1]Weather!Q149","v":5.6},{"$f":"[1]Weather!R149","v":105.1},{"$f":"[1]Weather!S149","v":15.4},{"$f":"[1]Economic!C29","v":659861.19999999995},{"$f":"[1]Economic!D29","v":6797.3},{"$f":"[1]Economic!E29","v":6715.8},{"$f":"[1]Economic!F29","v":106.4},{"$f":"[1]Economic!G29","v":104.6},{"$f":"AR17","v":30},20,{"$f":"1+AT28","v":28},{"$f":"AU17","v":0},{"$f":"AV17","v":0},{"$f":"AW17","v":0},{"$f":"AX17","v":1},{"$f":"AY17","v":0},{"$f":"AZ17","v":0},{"$f":"BA17","v":0},{"$f":"BB17","v":0},{"$f":"BC17","v":0},{"$f":"BD17","v":0},{"$f":"BE17","v":0},{"$f":"BF17","v":0},{"$f":"BG17","v":1},{"$f":"BH17","v":0},{"$f":"BG29+BH29","v":1},0,0,{"$f":"BK29","v":0},{"$f":"BM28","v":0},{"$f":"$BJ29*W29","v":0},{"$f":"$BJ29*X29","v":0},{"$f":"$BJ29*Y29","v":0},{"$f":"$BJ29*Z29","v":0},{"$f":"$BJ29*AA29","v":0},{"$f":"$BJ29*AB29","v":0},{"$f":"$BJ29*AC29","v":0},{"$f":"$BJ29*AD29","v":0},{"$f":"$BJ29*AE29","v":0},{"$f":"$BJ29*AF29","v":0},{"$f":"$BJ29*AG29","v":0},{"$f":"$BJ29*AH29","v":0},{"$f":"$BJ29*AI29","v":0},{"$f":"$BJ29*AJ29","v":0},{"$f":"$BJ29*AK29","v":0},{"$f":"$BJ29*AL29","v":0},{"$f":"F29/Q29","v":687.02432415175133},{"$f":"I29/R29","v":2336.4981103692694},{"$f":"L29/S29","v":85568.996058711084}]
[{"$f":"'[1]Monthly Data'!A30","v":"2014-05-01"},{"$f":"'[1]Monthly Data'!B30","v":2014},{"$f":"MONTH(A30)","v":5},{"$f":"'[1]Monthly Data'!D30","v":8148601.8313937848},{"$f":"'[1]Monthly Data'!E30","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F30","v":8205604.7812921144},{"$f":"'[1]Monthly Data'!G30","v":3559502.1545901899},{"$f":"'[1]Monthly Data'!H30","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I30","v":3729445.114237207},{"$f":"'[1]Monthly Data'!J30","v":9541194.3539682645},{"$f":"'[1]Monthly Data'!K30","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L30","v":9689042.1030413341},{"$f":"'[1]Monthly Data'!M30","v":144597.63327409816},{"$f":"'[1]Monthly Data'!N30","v":36537.383171030255},{"$f":"'[1]Monthly Data'!O30","v":23634.58},{"$f":"'[1]Monthly Data'!P30","v":510.52},{"$f":"'[1]Monthly Data'!Q30","v":14415},{"$f":"'[1]Monthly Data'!R30","v":1705.5},{"$f":"'[1]Monthly Data'!S30","v":113},{"$f":"'[1]Monthly Data'!T30","v":3069},{"$f":"'[1]Monthly Data'!U30","v":31},{"$f":"[1]Weather!C150","v":12.404299059254333},{"$f":"[1]Weather!D150","v":297.5},{"$f":"[1]Weather!E150","v":0},{"$f":"[1]Weather!F150","v":236.8},{"$f":"[1]Weather!G150","v":1.3},{"$f":"[1]Weather!H150","v":180.7},{"$f":"[1]Weather!I150","v":7.2},{"$f":"[1]Weather!J150","v":125.5},{"$f":"[1]Weather!K150","v":14},{"$f":"[1]Weather!L150","v":78.3},{"$f":"[1]Weather!M150","v":28.8},{"$f":"[1]Weather!N150","v":46},{"$f":"[1]Weather!O150","v":58.5},{"$f":"[1]Weather!P150","v":25.4},{"$f":"[1]Weather!Q150","v":99.9},{"$f":"[1]Weather!R150","v":9.8000000000000007},{"$f":"[1]Weather!S150","v":146.30000000000001},{"$f":"[1]Economic!C30","v":659861.19999999995},{"$f":"[1]Economic!D30","v":6798},{"$f":"[1]Economic!E30","v":6770.1},{"$f":"[1]Economic!F30","v":107.6},{"$f":"[1]Economic!G30","v":106.8},{"$f":"AR18","v":31},22,{"$f":"1+AT29","v":29},{"$f":"AU18","v":0},{"$f":"AV18","v":0},{"$f":"AW18","v":0},{"$f":"AX18","v":0},{"$f":"AY18","v":1},{"$f":"AZ18","v":0},{"$f":"BA18","v":0},{"$f":"BB18","v":0},{"$f":"BC18","v":0},{"$f":"BD18","v":0},{"$f":"BE18","v":0},{"$f":"BF18","v":0},{"$f":"BG18","v":1},{"$f":"BH18","v":0},{"$f":"BG30+BH30","v":1},0,0,{"$f":"BK30","v":0},{"$f":"BM29","v":0},{"$f":"$BJ30*W30","v":0},{"$f":"$BJ30*X30","v":0},{"$f":"$BJ30*Y30","v":0},{"$f":"$BJ30*Z30","v":0},{"$f":"$BJ30*AA30","v":0},{"$f":"$BJ30*AB30","v":0},{"$f":"$BJ30*AC30","v":0},{"$f":"$BJ30*AD30","v":0},{"$f":"$BJ30*AE30","v":0},{"$f":"$BJ30*AF30","v":0},{"$f":"$BJ30*AG30","v":0},{"$f":"$BJ30*AH30","v":0},{"$f":"$BJ30*AI30","v":0},{"$f":"$BJ30*AJ30","v":0},{"$f":"$BJ30*AK30","v":0},{"$f":"$BJ30*AL30","v":0},{"$f":"F30/Q30","v":569.24070629844709},{"$f":"I30/R30","v":2186.7165724052811},{"$f":"L30/S30","v":85743.73542514455}]
[{"$f":"'[1]Monthly Data'!A31","v":"2014-06-01"},{"$f":"'[1]Monthly Data'!B31","v":2014},{"$f":"MONTH(A31)","v":6},{"$f":"'[1]Monthly Data'!D31","v":7885359.6153971031},{"$f":"'[1]Monthly Data'!E31","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F31","v":7942362.5652954327},{"$f":"'[1]Monthly Data'!G31","v":3502908.2119836737},{"$f":"'[1]Monthly Data'!H31","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I31","v":3672851.1716306908},{"$f":"'[1]Monthly Data'!J31","v":9642768.5336195827},{"$f":"'[1]Monthly Data'!K31","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L31","v":9790616.2826926522},{"$f":"'[1]Monthly Data'!M31","v":129210.37730791244},{"$f":"'[1]Monthly Data'!N31","v":33131.518893499262},{"$f":"'[1]Monthly Data'!O31","v":24168.469999999998},{"$f":"'[1]Monthly Data'!P31","v":510.52},{"$f":"'[1]Monthly Data'!Q31","v":14414},{"$f":"'[1]Monthly Data'!R31","v":1709},{"$f":"'[1]Monthly Data'!S31","v":114},{"$f":"'[1]Monthly Data'!T31","v":3069},{"$f":"'[1]Monthly Data'!U31","v":31},{"$f":"[1]Weather!C151","v":17.47666666666667},{"$f":"[1]Weather!D151","v":144.6},{"$f":"[1]Weather!E151","v":8.9},{"$f":"[1]Weather!F151","v":95.4},{"$f":"[1]Weather!G151","v":19.7},{"$f":"[1]Weather!H151","v":57.2},{"$f":"[1]Weather!I151","v":41.5},{"$f":"[1]Weather!J151","v":24.3},{"$f":"[1]Weather!K151","v":68.599999999999994},{"$f":"[1]Weather!L151","v":8.3000000000000007},{"$f":"[1]Weather!M151","v":112.6},{"$f":"[1]Weather!N151","v":1.6},{"$f":"[1]Weather!O151","v":165.9},{"$f":"[1]Weather!P151","v":0},{"$f":"[1]Weather!Q151","v":224.3},{"$f":"[1]Weather!R151","v":0},{"$f":"[1]Weather!S151","v":284.3},{"$f":"[1]Economic!C31","v":659861.19999999995},{"$f":"[1]Economic!D31","v":6790.7},{"$f":"[1]Economic!E31","v":6837.5},{"$f":"[1]Economic!F31","v":107},{"$f":"[1]Economic!G31","v":107.4},{"$f":"AR19","v":30},21,{"$f":"1+AT30","v":30},{"$f":"AU19","v":0},{"$f":"AV19","v":0},{"$f":"AW19","v":0},{"$f":"AX19","v":0},{"$f":"AY19","v":0},{"$f":"AZ19","v":1},{"$f":"BA19","v":0},{"$f":"BB19","v":0},{"$f":"BC19","v":0},{"$f":"BD19","v":0},{"$f":"BE19","v":0},{"$f":"BF19","v":0},{"$f":"BG19","v":0},{"$f":"BH19","v":0},{"$f":"BG31+BH31","v":0},0,0,{"$f":"BK31","v":0},{"$f":"BM30","v":0},{"$f":"$BJ31*W31","v":0},{"$f":"$BJ31*X31","v":0},{"$f":"$BJ31*Y31","v":0},{"$f":"$BJ31*Z31","v":0},{"$f":"$BJ31*AA31","v":0},{"$f":"$BJ31*AB31","v":0},{"$f":"$BJ31*AC31","v":0},{"$f":"$BJ31*AD31","v":0},{"$f":"$BJ31*AE31","v":0},{"$f":"$BJ31*AF31","v":0},{"$f":"$BJ31*AG31","v":0},{"$f":"$BJ31*AH31","v":0},{"$f":"$BJ31*AI31","v":0},{"$f":"$BJ31*AJ31","v":0},{"$f":"$BJ31*AK31","v":0},{"$f":"$BJ31*AL31","v":0},{"$f":"F31/Q31","v":551.01724471315617},{"$f":"I31/R31","v":2149.1229793040907},{"$f":"L31/S31","v":85882.598970988183}]
[{"$f":"'[1]Monthly Data'!A32","v":"2014-07-01"},{"$f":"'[1]Monthly Data'!B32","v":2014},{"$f":"MONTH(A32)","v":7},{"$f":"'[1]Monthly Data'!D32","v":8590753.1089520808},{"$f":"'[1]Monthly Data'!E32","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F32","v":8647756.0588504113},{"$f":"'[1]Monthly Data'!G32","v":3728634.3077657744},{"$f":"'[1]Monthly Data'!H32","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I32","v":3898577.2674127915},{"$f":"'[1]Monthly Data'!J32","v":9404652.669062797},{"$f":"'[1]Monthly Data'!K32","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L32","v":9552500.4181358665},{"$f":"'[1]Monthly Data'!M32","v":138635.92671907472},{"$f":"'[1]Monthly Data'!N32","v":35036.510352767145},{"$f":"'[1]Monthly Data'!O32","v":25096.480000000003},{"$f":"'[1]Monthly Data'!P32","v":510.52},{"$f":"'[1]Monthly Data'!Q32","v":14386},{"$f":"'[1]Monthly Data'!R32","v":1703},{"$f":"'[1]Monthly Data'!S32","v":118},{"$f":"'[1]Monthly Data'!T32","v":3069},{"$f":"'[1]Monthly Data'!U32","v":32},{"$f":"[1]Weather!C152","v":18.664516129032254},{"$f":"[1]Weather!D152","v":110},{"$f":"[1]Weather!E152","v":6.6},{"$f":"[1]Weather!F152","v":63.7},{"$f":"[1]Weather!G152","v":22.3},{"$f":"[1]Weather!H152","v":29.7},{"$f":"[1]Weather!I152","v":50.3},{"$f":"[1]Weather!J152","v":6.3},{"$f":"[1]Weather!K152","v":88.9},{"$f":"[1]Weather!L152","v":0},{"$f":"[1]Weather!M152","v":144.6},{"$f":"[1]Weather!N152","v":0},{"$f":"[1]Weather!O152","v":206.6},{"$f":"[1]Weather!P152","v":0},{"$f":"[1]Weather!Q152","v":268.60000000000002},{"$f":"[1]Weather!R152","v":0},{"$f":"[1]Weather!S152","v":330.6},{"$f":"[1]Economic!C32","v":659861.19999999995},{"$f":"[1]Economic!D32","v":6792},{"$f":"[1]Economic!E32","v":6884},{"$f":"[1]Economic!F32","v":107.7},{"$f":"[1]Economic!G32","v":109},{"$f":"AR20","v":31},21,{"$f":"1+AT31","v":31},{"$f":"AU20","v":0},{"$f":"AV20","v":0},{"$f":"AW20","v":0},{"$f":"AX20","v":0},{"$f":"AY20","v":0},{"$f":"AZ20","v":0},{"$f":"BA20","v":1},{"$f":"BB20","v":0},{"$f":"BC20","v":0},{"$f":"BD20","v":0},{"$f":"BE20","v":0},{"$f":"BF20","v":0},{"$f":"BG20","v":0},{"$f":"BH20","v":0},{"$f":"BG32+BH32","v":0},0,0,{"$f":"BK32","v":0},{"$f":"BM31","v":0},{"$f":"$BJ32*W32","v":0},{"$f":"$BJ32*X32","v":0},{"$f":"$BJ32*Y32","v":0},{"$f":"$BJ32*Z32","v":0},{"$f":"$BJ32*AA32","v":0},{"$f":"$BJ32*AB32","v":0},{"$f":"$BJ32*AC32","v":0},{"$f":"$BJ32*AD32","v":0},{"$f":"$BJ32*AE32","v":0},{"$f":"$BJ32*AF32","v":0},{"$f":"$BJ32*AG32","v":0},{"$f":"$BJ32*AH32","v":0},{"$f":"$BJ32*AI32","v":0},{"$f":"$BJ32*AJ32","v":0},{"$f":"$BJ32*AK32","v":0},{"$f":"$BJ32*AL32","v":0},{"$f":"F32/Q32","v":601.12304037608862},{"$f":"I32/R32","v":2289.2409086393372},{"$f":"L32/S32","v":80953.393374032763}]
[{"$f":"'[1]Monthly Data'!A33","v":"2014-08-01"},{"$f":"'[1]Monthly Data'!B33","v":2014},{"$f":"MONTH(A33)","v":8},{"$f":"'[1]Monthly Data'!D33","v":8488281.9783843793},{"$f":"'[1]Monthly Data'!E33","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F33","v":8545284.9282827098},{"$f":"'[1]Monthly Data'!G33","v":3693949.5644368851},{"$f":"'[1]Monthly Data'!H33","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I33","v":3863892.5240839021},{"$f":"'[1]Monthly Data'!J33","v":9443378.8379370309},{"$f":"'[1]Monthly Data'!K33","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L33","v":9591226.5870101005},{"$f":"'[1]Monthly Data'!M33","v":156727.8491611699},{"$f":"'[1]Monthly Data'!N33","v":35940.413290047203},{"$f":"'[1]Monthly Data'!O33","v":25166.659999999996},{"$f":"'[1]Monthly Data'!P33","v":510.52},{"$f":"'[1]Monthly Data'!Q33","v":14450},{"$f":"'[1]Monthly Data'!R33","v":1709},{"$f":"'[1]Monthly Data'!S33","v":118},{"$f":"'[1]Monthly Data'!T33","v":3069},{"$f":"'[1]Monthly Data'!U33","v":32},{"$f":"[1]Weather!C153","v":18.703225806451613},{"$f":"[1]Weather!D153","v":106.7},{"$f":"[1]Weather!E153","v":4.5},{"$f":"[1]Weather!F153","v":58.1},{"$f":"[1]Weather!G153","v":17.899999999999999},{"$f":"[1]Weather!H153","v":24.1},{"$f":"[1]Weather!I153","v":45.9},{"$f":"[1]Weather!J153","v":7.6},{"$f":"[1]Weather!K153","v":91.4},{"$f":"[1]Weather!L153","v":1.3},{"$f":"[1]Weather!M153","v":147.1},{"$f":"[1]Weather!N153","v":0},{"$f":"[1]Weather!O153","v":207.8},{"$f":"[1]Weather!P153","v":0},{"$f":"[1]Weather!Q153","v":269.8},{"$f":"[1]Weather!R153","v":0},{"$f":"[1]Weather!S153","v":331.8},{"$f":"[1]Economic!C33","v":659861.19999999995},{"$f":"[1]Economic!D33","v":6796.3},{"$f":"[1]Economic!E33","v":6897.1},{"$f":"[1]Economic!F33","v":108.8},{"$f":"[1]Economic!G33","v":109.8},{"$f":"AR21","v":31},22,{"$f":"1+AT32","v":32},{"$f":"AU21","v":0},{"$f":"AV21","v":0},{"$f":"AW21","v":0},{"$f":"AX21","v":0},{"$f":"AY21","v":0},{"$f":"AZ21","v":0},{"$f":"BA21","v":0},{"$f":"BB21","v":1},{"$f":"BC21","v":0},{"$f":"BD21","v":0},{"$f":"BE21","v":0},{"$f":"BF21","v":0},{"$f":"BG21","v":0},{"$f":"BH21","v":0},{"$f":"BG33+BH33","v":0},0,0,{"$f":"BK33","v":0},{"$f":"BM32","v":0},{"$f":"$BJ33*W33","v":0},{"$f":"$BJ33*X33","v":0},{"$f":"$BJ33*Y33","v":0},{"$f":"$BJ33*Z33","v":0},{"$f":"$BJ33*AA33","v":0},{"$f":"$BJ33*AB33","v":0},{"$f":"$BJ33*AC33","v":0},{"$f":"$BJ33*AD33","v":0},{"$f":"$BJ33*AE33","v":0},{"$f":"$BJ33*AF33","v":0},{"$f":"$BJ33*AG33","v":0},{"$f":"$BJ33*AH33","v":0},{"$f":"$BJ33*AI33","v":0},{"$f":"$BJ33*AJ33","v":0},{"$f":"$BJ33*AK33","v":0},{"$f":"$BJ33*AL33","v":0},{"$f":"F33/Q33","v":591.36919918911485},{"$f":"I33/R33","v":2260.9084400724996},{"$f":"L33/S33","v":81281.581245848312}]
[{"$f":"'[1]Monthly Data'!A34","v":"2014-09-01"},{"$f":"'[1]Monthly Data'!B34","v":2014},{"$f":"MONTH(A34)","v":9},{"$f":"'[1]Monthly Data'!D34","v":7873770.8945107814},{"$f":"'[1]Monthly Data'!E34","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F34","v":7930773.844409111},{"$f":"'[1]Monthly Data'!G34","v":3459435.1614624569},{"$f":"'[1]Monthly Data'!H34","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I34","v":3629378.121109474},{"$f":"'[1]Monthly Data'!J34","v":9519586.1219706144},{"$f":"'[1]Monthly Data'!K34","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L34","v":9667433.871043684},{"$f":"'[1]Monthly Data'!M34","v":174263.91879762657},{"$f":"'[1]Monthly Data'!N34","v":32737.928238678982},{"$f":"'[1]Monthly Data'!O34","v":24344.299999999996},{"$f":"'[1]Monthly Data'!P34","v":510.52},{"$f":"'[1]Monthly Data'!Q34","v":14436},{"$f":"'[1]Monthly Data'!R34","v":1713},{"$f":"'[1]Monthly Data'!S34","v":118},{"$f":"'[1]Monthly Data'!T34","v":3069},{"$f":"'[1]Monthly Data'!U34","v":34},{"$f":"[1]Weather!C154","v":15.836666666666668},{"$f":"[1]Weather!D154","v":188.5},{"$f":"[1]Weather!E154","v":3.6},{"$f":"[1]Weather!F154","v":134.9},{"$f":"[1]Weather!G154","v":10},{"$f":"[1]Weather!H154","v":86.3},{"$f":"[1]Weather!I154","v":21.4},{"$f":"[1]Weather!J154","v":46},{"$f":"[1]Weather!K154","v":41.1},{"$f":"[1]Weather!L154","v":25},{"$f":"[1]Weather!M154","v":80.099999999999994},{"$f":"[1]Weather!N154","v":10.9},{"$f":"[1]Weather!O154","v":126},{"$f":"[1]Weather!P154","v":2.9},{"$f":"[1]Weather!Q154","v":178},{"$f":"[1]Weather!R154","v":0},{"$f":"[1]Weather!S154","v":235.1},{"$f":"[1]Economic!C34","v":659861.19999999995},{"$f":"[1]Economic!D34","v":6817.7},{"$f":"[1]Economic!E34","v":6875.4},{"$f":"[1]Economic!F34","v":112},{"$f":"[1]Economic!G34","v":112.3},{"$f":"AR22","v":30},19,{"$f":"1+AT33","v":33},{"$f":"AU22","v":0},{"$f":"AV22","v":0},{"$f":"AW22","v":0},{"$f":"AX22","v":0},{"$f":"AY22","v":0},{"$f":"AZ22","v":0},{"$f":"BA22","v":0},{"$f":"BB22","v":0},{"$f":"BC22","v":1},{"$f":"BD22","v":0},{"$f":"BE22","v":0},{"$f":"BF22","v":0},{"$f":"BG22","v":0},{"$f":"BH22","v":1},{"$f":"BG34+BH34","v":1},0,0,{"$f":"BK34","v":0},{"$f":"BM33","v":0},{"$f":"$BJ34*W34","v":0},{"$f":"$BJ34*X34","v":0},{"$f":"$BJ34*Y34","v":0},{"$f":"$BJ34*Z34","v":0},{"$f":"$BJ34*AA34","v":0},{"$f":"$BJ34*AB34","v":0},{"$f":"$BJ34*AC34","v":0},{"$f":"$BJ34*AD34","v":0},{"$f":"$BJ34*AE34","v":0},{"$f":"$BJ34*AF34","v":0},{"$f":"$BJ34*AG34","v":0},{"$f":"$BJ34*AH34","v":0},{"$f":"$BJ34*AI34","v":0},{"$f":"$BJ34*AJ34","v":0},{"$f":"$BJ34*AK34","v":0},{"$f":"$BJ34*AL34","v":0},{"$f":"F34/Q34","v":549.37474677259013},{"$f":"I34/R34","v":2118.7262820253791},{"$f":"L34/S34","v":81927.405686810875}]
[{"$f":"'[1]Monthly Data'!A35","v":"2014-10-01"},{"$f":"'[1]Monthly Data'!B35","v":2014},{"$f":"MONTH(A35)","v":10},{"$f":"'[1]Monthly Data'!D35","v":8547840.0610966906},{"$f":"'[1]Monthly Data'!E35","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F35","v":8604843.0109950211},{"$f":"'[1]Monthly Data'!G35","v":3530281.7067659004},{"$f":"'[1]Monthly Data'!H35","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I35","v":3700224.6664129174},{"$f":"'[1]Monthly Data'!J35","v":9907377.3413100634},{"$f":"'[1]Monthly Data'!K35","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L35","v":10055225.090383133},{"$f":"'[1]Monthly Data'!M35","v":204600.42414385107},{"$f":"'[1]Monthly Data'!N35","v":35358.902960467334},{"$f":"'[1]Monthly Data'!O35","v":26046.34},{"$f":"'[1]Monthly Data'!P35","v":510.52},{"$f":"'[1]Monthly Data'!Q35","v":14462},{"$f":"'[1]Monthly Data'!R35","v":1700},{"$f":"'[1]Monthly Data'!S35","v":124},{"$f":"'[1]Monthly Data'!T35","v":3069},{"$f":"'[1]Monthly Data'!U35","v":30},{"$f":"[1]Weather!C155","v":10.335483870967741},{"$f":"[1]Weather!D155","v":361.6},{"$f":"[1]Weather!E155","v":0},{"$f":"[1]Weather!F155","v":299.60000000000002},{"$f":"[1]Weather!G155","v":0},{"$f":"[1]Weather!H155","v":238.8},{"$f":"[1]Weather!I155","v":1.2},{"$f":"[1]Weather!J155","v":181.9},{"$f":"[1]Weather!K155","v":6.3},{"$f":"[1]Weather!L155","v":128.9},{"$f":"[1]Weather!M155","v":15.3},{"$f":"[1]Weather!N155","v":85.3},{"$f":"[1]Weather!O155","v":33.700000000000003},{"$f":"[1]Weather!P155","v":47.3},{"$f":"[1]Weather!Q155","v":57.7},{"$f":"[1]Weather!R155","v":15.4},{"$f":"[1]Weather!S155","v":87.8},{"$f":"[1]Economic!C35","v":659861.19999999995},{"$f":"[1]Economic!D35","v":6834},{"$f":"[1]Economic!E35","v":6869.1},{"$f":"[1]Economic!F35","v":114},{"$f":"[1]Economic!G35","v":114.1},{"$f":"AR23","v":31},22,{"$f":"1+AT34","v":34},{"$f":"AU23","v":0},{"$f":"AV23","v":0},{"$f":"AW23","v":0},{"$f":"AX23","v":0},{"$f":"AY23","v":0},{"$f":"AZ23","v":0},{"$f":"BA23","v":0},{"$f":"BB23","v":0},{"$f":"BC23","v":0},{"$f":"BD23","v":1},{"$f":"BE23","v":0},{"$f":"BF23","v":0},{"$f":"BG23","v":0},{"$f":"BH23","v":1},{"$f":"BG35+BH35","v":1},0,0,{"$f":"BK35","v":0},{"$f":"BM34","v":0},{"$f":"$BJ35*W35","v":0},{"$f":"$BJ35*X35","v":0},{"$f":"$BJ35*Y35","v":0},{"$f":"$BJ35*Z35","v":0},{"$f":"$BJ35*AA35","v":0},{"$f":"$BJ35*AB35","v":0},{"$f":"$BJ35*AC35","v":0},{"$f":"$BJ35*AD35","v":0},{"$f":"$BJ35*AE35","v":0},{"$f":"$BJ35*AF35","v":0},{"$f":"$BJ35*AG35","v":0},{"$f":"$BJ35*AH35","v":0},{"$f":"$BJ35*AI35","v":0},{"$f":"$BJ35*AJ35","v":0},{"$f":"$BJ35*AK35","v":0},{"$f":"$BJ35*AL35","v":0},{"$f":"F35/Q35","v":594.99675086398986},{"$f":"I35/R35","v":2176.6027449487751},{"$f":"L35/S35","v":81090.524922444616}]
[{"$f":"'[1]Monthly Data'!A36","v":"2014-11-01"},{"$f":"'[1]Monthly Data'!B36","v":2014},{"$f":"MONTH(A36)","v":11},{"$f":"'[1]Monthly Data'!D36","v":10325715.434604436},{"$f":"'[1]Monthly Data'!E36","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F36","v":10382718.384502767},{"$f":"'[1]Monthly Data'!G36","v":3852411.9955413882},{"$f":"'[1]Monthly Data'!H36","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I36","v":4022354.9551884052},{"$f":"'[1]Monthly Data'!J36","v":9984378.5274509564},{"$f":"'[1]Monthly Data'!K36","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L36","v":10132226.276524026},{"$f":"'[1]Monthly Data'!M36","v":218829.51049667178},{"$f":"'[1]Monthly Data'!N36","v":35846.984438936859},{"$f":"'[1]Monthly Data'!O36","v":24983.859999999997},{"$f":"'[1]Monthly Data'!P36","v":511.03999999999996},{"$f":"'[1]Monthly Data'!Q36","v":14576},{"$f":"'[1]Monthly Data'!R36","v":1707},{"$f":"'[1]Monthly Data'!S36","v":123},{"$f":"'[1]Monthly Data'!T36","v":3069},{"$f":"'[1]Monthly Data'!U36","v":30},{"$f":"[1]Weather!C156","v":2.057221180614738},{"$f":"[1]Weather!D156","v":598.29999999999995},{"$f":"[1]Weather!E156","v":0},{"$f":"[1]Weather!F156","v":538.29999999999995},{"$f":"[1]Weather!G156","v":0},{"$f":"[1]Weather!H156","v":478.3},{"$f":"[1]Weather!I156","v":0},{"$f":"[1]Weather!J156","v":418.3},{"$f":"[1]Weather!K156","v":0},{"$f":"[1]Weather!L156","v":358.3},{"$f":"[1]Weather!M156","v":0},{"$f":"[1]Weather!N156","v":298.3},{"$f":"[1]Weather!O156","v":0},{"$f":"[1]Weather!P156","v":240.6},{"$f":"[1]Weather!Q156","v":2.2999999999999998},{"$f":"[1]Weather!R156","v":187.8},{"$f":"[1]Weather!S156","v":9.5},{"$f":"[1]Economic!C36","v":659861.19999999995},{"$f":"[1]Economic!D36","v":6842},{"$f":"[1]Economic!E36","v":6850},{"$f":"[1]Economic!F36","v":114.4},{"$f":"[1]Economic!G36","v":114.3},{"$f":"AR24","v":30},22,{"$f":"1+AT35","v":35},{"$f":"AU24","v":0},{"$f":"AV24","v":0},{"$f":"AW24","v":0},{"$f":"AX24","v":0},{"$f":"AY24","v":0},{"$f":"AZ24","v":0},{"$f":"BA24","v":0},{"$f":"BB24","v":0},{"$f":"BC24","v":0},{"$f":"BD24","v":0},{"$f":"BE24","v":1},{"$f":"BF24","v":0},{"$f":"BG24","v":0},{"$f":"BH24","v":1},{"$f":"BG36+BH36","v":1},0,0,{"$f":"BK36","v":0},{"$f":"BM35","v":0},{"$f":"$BJ36*W36","v":0},{"$f":"$BJ36*X36","v":0},{"$f":"$BJ36*Y36","v":0},{"$f":"$BJ36*Z36","v":0},{"$f":"$BJ36*AA36","v":0},{"$f":"$BJ36*AB36","v":0},{"$f":"$BJ36*AC36","v":0},{"$f":"$BJ36*AD36","v":0},{"$f":"$BJ36*AE36","v":0},{"$f":"$BJ36*AF36","v":0},{"$f":"$BJ36*AG36","v":0},{"$f":"$BJ36*AH36","v":0},{"$f":"$BJ36*AI36","v":0},{"$f":"$BJ36*AJ36","v":0},{"$f":"$BJ36*AK36","v":0},{"$f":"$BJ36*AL36","v":0},{"$f":"F36/Q36","v":712.31602528147414},{"$f":"I36/R36","v":2356.3883744513209},{"$f":"L36/S36","v":82375.823386374192}]
[{"$f":"'[1]Monthly Data'!A37","v":"2014-12-01"},{"$f":"'[1]Monthly Data'!B37","v":2014},{"$f":"MONTH(A37)","v":12},{"$f":"'[1]Monthly Data'!D37","v":12627538.647057986},{"$f":"'[1]Monthly Data'!E37","v":57002.949898329745},{"$f":"'[1]Monthly Data'!F37","v":12684541.596956316},{"$f":"'[1]Monthly Data'!G37","v":4331408.3686589152},{"$f":"'[1]Monthly Data'!H37","v":169942.95964701704},{"$f":"'[1]Monthly Data'!I37","v":4501351.3283059318},{"$f":"'[1]Monthly Data'!J37","v":10635777.259713342},{"$f":"'[1]Monthly Data'!K37","v":147847.7490730694},{"$f":"'[1]Monthly Data'!L37","v":10783625.008786412},{"$f":"'[1]Monthly Data'!M37","v":239041.11538809075},{"$f":"'[1]Monthly Data'!N37","v":32031.370623518222},{"$f":"'[1]Monthly Data'!O37","v":24835.77},{"$f":"'[1]Monthly Data'!P37","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q37","v":14485},{"$f":"'[1]Monthly Data'!R37","v":1699},{"$f":"'[1]Monthly Data'!S37","v":122},{"$f":"'[1]Monthly Data'!T37","v":3069},{"$f":"'[1]Monthly Data'!U37","v":31},{"$f":"[1]Weather!C157","v":-0.7118299730037333},{"$f":"[1]Weather!D157","v":704.1},{"$f":"[1]Weather!E157","v":0},{"$f":"[1]Weather!F157","v":642.1},{"$f":"[1]Weather!G157","v":0},{"$f":"[1]Weather!H157","v":580.1},{"$f":"[1]Weather!I157","v":0},{"$f":"[1]Weather!J157","v":518.1},{"$f":"[1]Weather!K157","v":0},{"$f":"[1]Weather!L157","v":456.1},{"$f":"[1]Weather!M157","v":0},{"$f":"[1]Weather!N157","v":394.1},{"$f":"[1]Weather!O157","v":0},{"$f":"[1]Weather!P157","v":332.1},{"$f":"[1]Weather!Q157","v":0},{"$f":"[1]Weather!R157","v":270.10000000000002},{"$f":"[1]Weather!S157","v":0},{"$f":"[1]Economic!C37","v":659861.19999999995},{"$f":"[1]Economic!D37","v":6833.4},{"$f":"[1]Economic!E37","v":6837.3},{"$f":"[1]Economic!F37","v":113.5},{"$f":"[1]Economic!G37","v":113.2},{"$f":"AR25","v":31},19,{"$f":"1+AT36","v":36},{"$f":"AU25","v":0},{"$f":"AV25","v":0},{"$f":"AW25","v":0},{"$f":"AX25","v":0},{"$f":"AY25","v":0},{"$f":"AZ25","v":0},{"$f":"BA25","v":0},{"$f":"BB25","v":0},{"$f":"BC25","v":0},{"$f":"BD25","v":0},{"$f":"BE25","v":0},{"$f":"BF25","v":1},{"$f":"BG25","v":0},{"$f":"BH25","v":0},{"$f":"BG37+BH37","v":0},0,0,{"$f":"BK37","v":0},{"$f":"BM36","v":0},{"$f":"$BJ37*W37","v":0},{"$f":"$BJ37*X37","v":0},{"$f":"$BJ37*Y37","v":0},{"$f":"$BJ37*Z37","v":0},{"$f":"$BJ37*AA37","v":0},{"$f":"$BJ37*AB37","v":0},{"$f":"$BJ37*AC37","v":0},{"$f":"$BJ37*AD37","v":0},{"$f":"$BJ37*AE37","v":0},{"$f":"$BJ37*AF37","v":0},{"$f":"$BJ37*AG37","v":0},{"$f":"$BJ37*AH37","v":0},{"$f":"$BJ37*AI37","v":0},{"$f":"$BJ37*AJ37","v":0},{"$f":"$BJ37*AK37","v":0},{"$f":"$BJ37*AL37","v":0},{"$f":"F37/Q37","v":875.70187069080544},{"$f":"I37/R37","v":2649.412200297782},{"$f":"L37/S37","v":88390.368924478782}]
[{"$f":"'[1]Monthly Data'!A38","v":"2015-01-01"},{"$f":"'[1]Monthly Data'!B38","v":2015},{"$f":"MONTH(A38)","v":1},{"$f":"'[1]Monthly Data'!D38","v":14310997.558754904},{"$f":"'[1]Monthly Data'!E38","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F38","v":14413705.80515991},{"$f":"'[1]Monthly Data'!G38","v":4747575.1332602715},{"$f":"'[1]Monthly Data'!H38","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I38","v":4986015.2798915301},{"$f":"'[1]Monthly Data'!J38","v":11168744.574688978},{"$f":"'[1]Monthly Data'!K38","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L38","v":11370092.636571625},{"$f":"'[1]Monthly Data'!M38","v":232228.24493238155},{"$f":"'[1]Monthly Data'!N38","v":34098.465052687738},{"$f":"'[1]Monthly Data'!O38","v":25753.439999999999},{"$f":"'[1]Monthly Data'!P38","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q38","v":14609},{"$f":"'[1]Monthly Data'!R38","v":1702},{"$f":"'[1]Monthly Data'!S38","v":123},{"$f":"'[1]Monthly Data'!T38","v":3018},{"$f":"'[1]Monthly Data'!U38","v":32},{"$f":"[1]Weather!C158","v":-8.6026891800502554},{"$f":"[1]Weather!D158","v":948.7},{"$f":"[1]Weather!E158","v":0},{"$f":"[1]Weather!F158","v":886.7},{"$f":"[1]Weather!G158","v":0},{"$f":"[1]Weather!H158","v":824.7},{"$f":"[1]Weather!I158","v":0},{"$f":"[1]Weather!J158","v":762.7},{"$f":"[1]Weather!K158","v":0},{"$f":"[1]Weather!L158","v":700.7},{"$f":"[1]Weather!M158","v":0},{"$f":"[1]Weather!N158","v":638.70000000000005},{"$f":"[1]Weather!O158","v":0},{"$f":"[1]Weather!P158","v":576.70000000000005},{"$f":"[1]Weather!Q158","v":0},{"$f":"[1]Weather!R158","v":514.70000000000005},{"$f":"[1]Weather!S158","v":0},{"$f":"[1]Economic!C38","v":677384},{"$f":"[1]Economic!D38","v":6815.7},{"$f":"[1]Economic!E38","v":6777.3},{"$f":"[1]Economic!F38","v":112.3},{"$f":"[1]Economic!G38","v":112.3},{"$f":"AR26","v":31},22,{"$f":"1+AT37","v":37},{"$f":"AU26","v":1},{"$f":"AV26","v":0},{"$f":"AW26","v":0},{"$f":"AX26","v":0},{"$f":"AY26","v":0},{"$f":"AZ26","v":0},{"$f":"BA26","v":0},{"$f":"BB26","v":0},{"$f":"BC26","v":0},{"$f":"BD26","v":0},{"$f":"BE26","v":0},{"$f":"BF26","v":0},{"$f":"BG26","v":0},{"$f":"BH26","v":0},{"$f":"BG38+BH38","v":0},0,0,{"$f":"BK38","v":0},{"$f":"BM37","v":0},{"$f":"$BJ38*W38","v":0},{"$f":"$BJ38*X38","v":0},{"$f":"$BJ38*Y38","v":0},{"$f":"$BJ38*Z38","v":0},{"$f":"$BJ38*AA38","v":0},{"$f":"$BJ38*AB38","v":0},{"$f":"$BJ38*AC38","v":0},{"$f":"$BJ38*AD38","v":0},{"$f":"$BJ38*AE38","v":0},{"$f":"$BJ38*AF38","v":0},{"$f":"$BJ38*AG38","v":0},{"$f":"$BJ38*AH38","v":0},{"$f":"$BJ38*AI38","v":0},{"$f":"$BJ38*AJ38","v":0},{"$f":"$BJ38*AK38","v":0},{"$f":"$BJ38*AL38","v":0},{"$f":"F38/Q38","v":986.63192587856179},{"$f":"I38/R38","v":2929.5036897130026},{"$f":"L38/S38","v":92439.77753310265}]
[{"$f":"'[1]Monthly Data'!A39","v":"2015-02-01"},{"$f":"'[1]Monthly Data'!B39","v":2015},{"$f":"MONTH(A39)","v":2},{"$f":"'[1]Monthly Data'!D39","v":13534834.082463285},{"$f":"'[1]Monthly Data'!E39","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F39","v":13637542.32886829},{"$f":"'[1]Monthly Data'!G39","v":4458878.8390508816},{"$f":"'[1]Monthly Data'!H39","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I39","v":4697318.9856821401},{"$f":"'[1]Monthly Data'!J39","v":10648933.92287242},{"$f":"'[1]Monthly Data'!K39","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L39","v":10850281.984755067},{"$f":"'[1]Monthly Data'!M39","v":193203.10753333595},{"$f":"'[1]Monthly Data'!N39","v":32794.764563890072},{"$f":"'[1]Monthly Data'!O39","v":26516.780000000006},{"$f":"'[1]Monthly Data'!P39","v":59.01},{"$f":"'[1]Monthly Data'!Q39","v":14571},{"$f":"'[1]Monthly Data'!R39","v":1706},{"$f":"'[1]Monthly Data'!S39","v":123},{"$f":"'[1]Monthly Data'!T39","v":3018},{"$f":"'[1]Monthly Data'!U39","v":31},{"$f":"[1]Weather!C159","v":-12.739285714285716},{"$f":"[1]Weather!D159","v":972.7},{"$f":"[1]Weather!E159","v":0},{"$f":"[1]Weather!F159","v":916.7},{"$f":"[1]Weather!G159","v":0},{"$f":"[1]Weather!H159","v":860.7},{"$f":"[1]Weather!I159","v":0},{"$f":"[1]Weather!J159","v":804.7},{"$f":"[1]Weather!K159","v":0},{"$f":"[1]Weather!L159","v":748.7},{"$f":"[1]Weather!M159","v":0},{"$f":"[1]Weather!N159","v":692.7},{"$f":"[1]Weather!O159","v":0},{"$f":"[1]Weather!P159","v":636.70000000000005},{"$f":"[1]Weather!Q159","v":0},{"$f":"[1]Weather!R159","v":580.70000000000005},{"$f":"[1]Weather!S159","v":0},{"$f":"[1]Economic!C39","v":677384},{"$f":"[1]Economic!D39","v":6814.3},{"$f":"[1]Economic!E39","v":6740.1},{"$f":"[1]Economic!F39","v":110},{"$f":"[1]Economic!G39","v":109.1},{"$f":"AR27","v":28},19,{"$f":"1+AT38","v":38},{"$f":"AU27","v":0},{"$f":"AV27","v":1},{"$f":"AW27","v":0},{"$f":"AX27","v":0},{"$f":"AY27","v":0},{"$f":"AZ27","v":0},{"$f":"BA27","v":0},{"$f":"BB27","v":0},{"$f":"BC27","v":0},{"$f":"BD27","v":0},{"$f":"BE27","v":0},{"$f":"BF27","v":0},{"$f":"BG27","v":0},{"$f":"BH27","v":0},{"$f":"BG39+BH39","v":0},0,0,{"$f":"BK39","v":0},{"$f":"BM38","v":0},{"$f":"$BJ39*W39","v":0},{"$f":"$BJ39*X39","v":0},{"$f":"$BJ39*Y39","v":0},{"$f":"$BJ39*Z39","v":0},{"$f":"$BJ39*AA39","v":0},{"$f":"$BJ39*AB39","v":0},{"$f":"$BJ39*AC39","v":0},{"$f":"$BJ39*AD39","v":0},{"$f":"$BJ39*AE39","v":0},{"$f":"$BJ39*AF39","v":0},{"$f":"$BJ39*AG39","v":0},{"$f":"$BJ39*AH39","v":0},{"$f":"$BJ39*AI39","v":0},{"$f":"$BJ39*AJ39","v":0},{"$f":"$BJ39*AK39","v":0},{"$f":"$BJ39*AL39","v":0},{"$f":"F39/Q39","v":935.93729523493857},{"$f":"I39/R39","v":2753.4108943037163},{"$f":"L39/S39","v":88213.674672805428}]
[{"$f":"'[1]Monthly Data'!A40","v":"2015-03-01"},{"$f":"'[1]Monthly Data'!B40","v":2015},{"$f":"MONTH(A40)","v":3},{"$f":"'[1]Monthly Data'!D40","v":12423634.157129707},{"$f":"'[1]Monthly Data'!E40","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F40","v":12526342.403534712},{"$f":"'[1]Monthly Data'!G40","v":4415788.6061008582},{"$f":"'[1]Monthly Data'!H40","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I40","v":4654228.7527321167},{"$f":"'[1]Monthly Data'!J40","v":11290607.310703058},{"$f":"'[1]Monthly Data'!K40","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L40","v":11491955.372585705},{"$f":"'[1]Monthly Data'!M40","v":190499.82069171756},{"$f":"'[1]Monthly Data'!N40","v":32040.147667669222},{"$f":"'[1]Monthly Data'!O40","v":26647.700000000004},{"$f":"'[1]Monthly Data'!P40","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q40","v":14535},{"$f":"'[1]Monthly Data'!R40","v":1706},{"$f":"'[1]Monthly Data'!S40","v":121},{"$f":"'[1]Monthly Data'!T40","v":3018},{"$f":"'[1]Monthly Data'!U40","v":31},{"$f":"[1]Weather!C160","v":-2.8612903225806448},{"$f":"[1]Weather!D160","v":770.7},{"$f":"[1]Weather!E160","v":0},{"$f":"[1]Weather!F160","v":708.7},{"$f":"[1]Weather!G160","v":0},{"$f":"[1]Weather!H160","v":646.70000000000005},{"$f":"[1]Weather!I160","v":0},{"$f":"[1]Weather!J160","v":584.70000000000005},{"$f":"[1]Weather!K160","v":0},{"$f":"[1]Weather!L160","v":522.70000000000005},{"$f":"[1]Weather!M160","v":0},{"$f":"[1]Weather!N160","v":460.7},{"$f":"[1]Weather!O160","v":0},{"$f":"[1]Weather!P160","v":398.7},{"$f":"[1]Weather!Q160","v":0},{"$f":"[1]Weather!R160","v":336.7},{"$f":"[1]Weather!S160","v":0},{"$f":"[1]Economic!C40","v":677384},{"$f":"[1]Economic!D40","v":6821.3},{"$f":"[1]Economic!E40","v":6712.3},{"$f":"[1]Economic!F40","v":107.8},{"$f":"[1]Economic!G40","v":106.7},{"$f":"AR28","v":31},20,{"$f":"1+AT39","v":39},{"$f":"AU28","v":0},{"$f":"AV28","v":0},{"$f":"AW28","v":1},{"$f":"AX28","v":0},{"$f":"AY28","v":0},{"$f":"AZ28","v":0},{"$f":"BA28","v":0},{"$f":"BB28","v":0},{"$f":"BC28","v":0},{"$f":"BD28","v":0},{"$f":"BE28","v":0},{"$f":"BF28","v":0},{"$f":"BG28","v":1},{"$f":"BH28","v":0},{"$f":"BG40+BH40","v":1},0,0,{"$f":"BK40","v":0},{"$f":"BM39","v":0},{"$f":"$BJ40*W40","v":0},{"$f":"$BJ40*X40","v":0},{"$f":"$BJ40*Y40","v":0},{"$f":"$BJ40*Z40","v":0},{"$f":"$BJ40*AA40","v":0},{"$f":"$BJ40*AB40","v":0},{"$f":"$BJ40*AC40","v":0},{"$f":"$BJ40*AD40","v":0},{"$f":"$BJ40*AE40","v":0},{"$f":"$BJ40*AF40","v":0},{"$f":"$BJ40*AG40","v":0},{"$f":"$BJ40*AH40","v":0},{"$f":"$BJ40*AI40","v":0},{"$f":"$BJ40*AJ40","v":0},{"$f":"$BJ40*AK40","v":0},{"$f":"$BJ40*AL40","v":0},{"$f":"F40/Q40","v":861.80546291948485},{"$f":"I40/R40","v":2728.1528445088611},{"$f":"L40/S40","v":94974.837789964498}]
[{"$f":"'[1]Monthly Data'!A41","v":"2015-04-01"},{"$f":"'[1]Monthly Data'!B41","v":2015},{"$f":"MONTH(A41)","v":4},{"$f":"'[1]Monthly Data'!D41","v":9170383.7196450848},{"$f":"'[1]Monthly Data'!E41","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F41","v":9273091.9660500903},{"$f":"'[1]Monthly Data'!G41","v":3591413.2612323491},{"$f":"'[1]Monthly Data'!H41","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I41","v":3829853.4078636072},{"$f":"'[1]Monthly Data'!J41","v":10090976.863627547},{"$f":"'[1]Monthly Data'!K41","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L41","v":10292324.925510194},{"$f":"'[1]Monthly Data'!M41","v":160609.75782857946},{"$f":"'[1]Monthly Data'!N41","v":33433.373563045287},{"$f":"'[1]Monthly Data'!O41","v":25822.030000000002},{"$f":"'[1]Monthly Data'!P41","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q41","v":14475},{"$f":"'[1]Monthly Data'!R41","v":1702},{"$f":"'[1]Monthly Data'!S41","v":123},{"$f":"'[1]Monthly Data'!T41","v":3018},{"$f":"'[1]Monthly Data'!U41","v":32},{"$f":"[1]Weather!C161","v":5.7733333333333325},{"$f":"[1]Weather!D161","v":486.8},{"$f":"[1]Weather!E161","v":0},{"$f":"[1]Weather!F161","v":426.8},{"$f":"[1]Weather!G161","v":0},{"$f":"[1]Weather!H161","v":366.8},{"$f":"[1]Weather!I161","v":0},{"$f":"[1]Weather!J161","v":306.8},{"$f":"[1]Weather!K161","v":0},{"$f":"[1]Weather!L161","v":246.8},{"$f":"[1]Weather!M161","v":0},{"$f":"[1]Weather!N161","v":189},{"$f":"[1]Weather!O161","v":2.2000000000000002},{"$f":"[1]Weather!P161","v":134.6},{"$f":"[1]Weather!Q161","v":7.8},{"$f":"[1]Weather!R161","v":86},{"$f":"[1]Weather!S161","v":19.2},{"$f":"[1]Economic!C41","v":677384},{"$f":"[1]Economic!D41","v":6825},{"$f":"[1]Economic!E41","v":6733.1},{"$f":"[1]Economic!F41","v":106},{"$f":"[1]Economic!G41","v":104.2},{"$f":"AR29","v":30},22,{"$f":"1+AT40","v":40},{"$f":"AU29","v":0},{"$f":"AV29","v":0},{"$f":"AW29","v":0},{"$f":"AX29","v":1},{"$f":"AY29","v":0},{"$f":"AZ29","v":0},{"$f":"BA29","v":0},{"$f":"BB29","v":0},{"$f":"BC29","v":0},{"$f":"BD29","v":0},{"$f":"BE29","v":0},{"$f":"BF29","v":0},{"$f":"BG29","v":1},{"$f":"BH29","v":0},{"$f":"BG41+BH41","v":1},0,0,{"$f":"BK41","v":0},{"$f":"BM40","v":0},{"$f":"$BJ41*W41","v":0},{"$f":"$BJ41*X41","v":0},{"$f":"$BJ41*Y41","v":0},{"$f":"$BJ41*Z41","v":0},{"$f":"$BJ41*AA41","v":0},{"$f":"$BJ41*AB41","v":0},{"$f":"$BJ41*AC41","v":0},{"$f":"$BJ41*AD41","v":0},{"$f":"$BJ41*AE41","v":0},{"$f":"$BJ41*AF41","v":0},{"$f":"$BJ41*AG41","v":0},{"$f":"$BJ41*AH41","v":0},{"$f":"$BJ41*AI41","v":0},{"$f":"$BJ41*AJ41","v":0},{"$f":"$BJ41*AK41","v":0},{"$f":"$BJ41*AL41","v":0},{"$f":"F41/Q41","v":640.62811509845187},{"$f":"I41/R41","v":2250.2076426930712},{"$f":"L41/S41","v":83677.438418782069}]
[{"$f":"'[1]Monthly Data'!A42","v":"2015-05-01"},{"$f":"'[1]Monthly Data'!B42","v":2015},{"$f":"MONTH(A42)","v":5},{"$f":"'[1]Monthly Data'!D42","v":7979071.440675417},{"$f":"'[1]Monthly Data'!E42","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F42","v":8081779.6870804215},{"$f":"'[1]Monthly Data'!G42","v":3494942.4666425884},{"$f":"'[1]Monthly Data'!H42","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I42","v":3733382.6132738465},{"$f":"'[1]Monthly Data'!J42","v":10181971.20838315},{"$f":"'[1]Monthly Data'!K42","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L42","v":10383319.270265797},{"$f":"'[1]Monthly Data'!M42","v":144889.20364848452},{"$f":"'[1]Monthly Data'!N42","v":34787.308376397152},{"$f":"'[1]Monthly Data'!O42","v":25188.670000000002},{"$f":"'[1]Monthly Data'!P42","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q42","v":14627},{"$f":"'[1]Monthly Data'!R42","v":1704},{"$f":"'[1]Monthly Data'!S42","v":124},{"$f":"'[1]Monthly Data'!T42","v":3018},{"$f":"'[1]Monthly Data'!U42","v":30},{"$f":"[1]Weather!C162","v":13.774730174788454},{"$f":"[1]Weather!D162","v":258.7},{"$f":"[1]Weather!E162","v":3.7},{"$f":"[1]Weather!F162","v":204},{"$f":"[1]Weather!G162","v":11},{"$f":"[1]Weather!H162","v":156},{"$f":"[1]Weather!I162","v":25},{"$f":"[1]Weather!J162","v":111.5},{"$f":"[1]Weather!K162","v":42.5},{"$f":"[1]Weather!L162","v":75.8},{"$f":"[1]Weather!M162","v":68.8},{"$f":"[1]Weather!N162","v":43},{"$f":"[1]Weather!O162","v":98},{"$f":"[1]Weather!P162","v":19.8},{"$f":"[1]Weather!Q162","v":136.80000000000001},{"$f":"[1]Weather!R162","v":7},{"$f":"[1]Weather!S162","v":186},{"$f":"[1]Economic!C42","v":677384},{"$f":"[1]Economic!D42","v":6830.5},{"$f":"[1]Economic!E42","v":6793.2},{"$f":"[1]Economic!F42","v":106.2},{"$f":"[1]Economic!G42","v":105.9},{"$f":"AR30","v":31},22,{"$f":"1+AT41","v":41},{"$f":"AU30","v":0},{"$f":"AV30","v":0},{"$f":"AW30","v":0},{"$f":"AX30","v":0},{"$f":"AY30","v":1},{"$f":"AZ30","v":0},{"$f":"BA30","v":0},{"$f":"BB30","v":0},{"$f":"BC30","v":0},{"$f":"BD30","v":0},{"$f":"BE30","v":0},{"$f":"BF30","v":0},{"$f":"BG30","v":1},{"$f":"BH30","v":0},{"$f":"BG42+BH42","v":1},0,0,{"$f":"BK42","v":0},{"$f":"BM41","v":0},{"$f":"$BJ42*W42","v":0},{"$f":"$BJ42*X42","v":0},{"$f":"$BJ42*Y42","v":0},{"$f":"$BJ42*Z42","v":0},{"$f":"$BJ42*AA42","v":0},{"$f":"$BJ42*AB42","v":0},{"$f":"$BJ42*AC42","v":0},{"$f":"$BJ42*AD42","v":0},{"$f":"$BJ42*AE42","v":0},{"$f":"$BJ42*AF42","v":0},{"$f":"$BJ42*AG42","v":0},{"$f":"$BJ42*AH42","v":0},{"$f":"$BJ42*AI42","v":0},{"$f":"$BJ42*AJ42","v":0},{"$f":"$BJ42*AK42","v":0},{"$f":"$BJ42*AL42","v":0},{"$f":"F42/Q42","v":552.52476154238195},{"$f":"I42/R42","v":2190.9522378367642},{"$f":"L42/S42","v":83736.445727949977}]
[{"$f":"'[1]Monthly Data'!A43","v":"2015-06-01"},{"$f":"'[1]Monthly Data'!B43","v":2015},{"$f":"MONTH(A43)","v":6},{"$f":"'[1]Monthly Data'!D43","v":7688038.7902676361},{"$f":"'[1]Monthly Data'!E43","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F43","v":7790747.0366726406},{"$f":"'[1]Monthly Data'!G43","v":3453507.4561756663},{"$f":"'[1]Monthly Data'!H43","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I43","v":3691947.6028069244},{"$f":"'[1]Monthly Data'!J43","v":10080433.895753382},{"$f":"'[1]Monthly Data'!K43","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L43","v":10281781.957636029},{"$f":"'[1]Monthly Data'!M43","v":129471.03600293165},{"$f":"'[1]Monthly Data'!N43","v":31577.384434060365},{"$f":"'[1]Monthly Data'!O43","v":25787.739999999994},{"$f":"'[1]Monthly Data'!P43","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q43","v":14580},{"$f":"'[1]Monthly Data'!R43","v":1729},{"$f":"'[1]Monthly Data'!S43","v":121},{"$f":"'[1]Monthly Data'!T43","v":3018},{"$f":"'[1]Monthly Data'!U43","v":30},{"$f":"[1]Weather!C163","v":15.873333333333333},{"$f":"[1]Weather!D163","v":183.8},{"$f":"[1]Weather!E163","v":0},{"$f":"[1]Weather!F163","v":124.5},{"$f":"[1]Weather!G163","v":0.7},{"$f":"[1]Weather!H163","v":69.8},{"$f":"[1]Weather!I163","v":6},{"$f":"[1]Weather!J163","v":29.1},{"$f":"[1]Weather!K163","v":25.3},{"$f":"[1]Weather!L163","v":14.7},{"$f":"[1]Weather!M163","v":70.900000000000006},{"$f":"[1]Weather!N163","v":6.3},{"$f":"[1]Weather!O163","v":122.5},{"$f":"[1]Weather!P163","v":1.4},{"$f":"[1]Weather!Q163","v":177.6},{"$f":"[1]Weather!R163","v":0},{"$f":"[1]Weather!S163","v":236.2},{"$f":"[1]Economic!C43","v":677384},{"$f":"[1]Economic!D43","v":6841.5},{"$f":"[1]Economic!E43","v":6885.3},{"$f":"[1]Economic!F43","v":106.9},{"$f":"[1]Economic!G43","v":107.5},{"$f":"AR31","v":30},20,{"$f":"1+AT42","v":42},{"$f":"AU31","v":0},{"$f":"AV31","v":0},{"$f":"AW31","v":0},{"$f":"AX31","v":0},{"$f":"AY31","v":0},{"$f":"AZ31","v":1},{"$f":"BA31","v":0},{"$f":"BB31","v":0},{"$f":"BC31","v":0},{"$f":"BD31","v":0},{"$f":"BE31","v":0},{"$f":"BF31","v":0},{"$f":"BG31","v":0},{"$f":"BH31","v":0},{"$f":"BG43+BH43","v":0},0,0,{"$f":"BK43","v":0},{"$f":"BM42","v":0},{"$f":"$BJ43*W43","v":0},{"$f":"$BJ43*X43","v":0},{"$f":"$BJ43*Y43","v":0},{"$f":"$BJ43*Z43","v":0},{"$f":"$BJ43*AA43","v":0},{"$f":"$BJ43*AB43","v":0},{"$f":"$BJ43*AC43","v":0},{"$f":"$BJ43*AD43","v":0},{"$f":"$BJ43*AE43","v":0},{"$f":"$BJ43*AF43","v":0},{"$f":"$BJ43*AG43","v":0},{"$f":"$BJ43*AH43","v":0},{"$f":"$BJ43*AI43","v":0},{"$f":"$BJ43*AJ43","v":0},{"$f":"$BJ43*AK43","v":0},{"$f":"$BJ43*AL43","v":0},{"$f":"F43/Q43","v":534.3447898952428},{"$f":"I43/R43","v":2135.3080409525301},{"$f":"L43/S43","v":84973.404608562225}]
[{"$f":"'[1]Monthly Data'!A44","v":"2015-07-01"},{"$f":"'[1]Monthly Data'!B44","v":2015},{"$f":"MONTH(A44)","v":7},{"$f":"'[1]Monthly Data'!D44","v":9081583.0670188833},{"$f":"'[1]Monthly Data'!E44","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F44","v":9184291.3134238888},{"$f":"'[1]Monthly Data'!G44","v":3795705.2883885819},{"$f":"'[1]Monthly Data'!H44","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I44","v":4034145.43501984},{"$f":"'[1]Monthly Data'!J44","v":10316241.169859968},{"$f":"'[1]Monthly Data'!K44","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L44","v":10517589.231742615},{"$f":"'[1]Monthly Data'!M44","v":138915.55084686205},{"$f":"'[1]Monthly Data'!N44","v":34246.804308103172},{"$f":"'[1]Monthly Data'!O44","v":25380.719999999998},{"$f":"'[1]Monthly Data'!P44","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q44","v":14553},{"$f":"'[1]Monthly Data'!R44","v":1717},{"$f":"'[1]Monthly Data'!S44","v":121},{"$f":"'[1]Monthly Data'!T44","v":3018},{"$f":"'[1]Monthly Data'!U44","v":30},{"$f":"[1]Weather!C164","v":20.013439852207814},{"$f":"[1]Weather!D164","v":77.8},{"$f":"[1]Weather!E164","v":16.2},{"$f":"[1]Weather!F164","v":43.1},{"$f":"[1]Weather!G164","v":43.5},{"$f":"[1]Weather!H164","v":17.399999999999999},{"$f":"[1]Weather!I164","v":79.8},{"$f":"[1]Weather!J164","v":4.8},{"$f":"[1]Weather!K164","v":129.19999999999999},{"$f":"[1]Weather!L164","v":0},{"$f":"[1]Weather!M164","v":186.4},{"$f":"[1]Weather!N164","v":0},{"$f":"[1]Weather!O164","v":248.4},{"$f":"[1]Weather!P164","v":0},{"$f":"[1]Weather!Q164","v":310.39999999999998},{"$f":"[1]Weather!R164","v":0},{"$f":"[1]Weather!S164","v":372.4},{"$f":"[1]Economic!C44","v":677384},{"$f":"[1]Economic!D44","v":6859.4},{"$f":"[1]Economic!E44","v":6951.4},{"$f":"[1]Economic!F44","v":106.5},{"$f":"[1]Economic!G44","v":107.5},{"$f":"AR32","v":31},22,{"$f":"1+AT43","v":43},{"$f":"AU32","v":0},{"$f":"AV32","v":0},{"$f":"AW32","v":0},{"$f":"AX32","v":0},{"$f":"AY32","v":0},{"$f":"AZ32","v":0},{"$f":"BA32","v":1},{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"BD32","v":0},{"$f":"BE32","v":0},{"$f":"BF32","v":0},{"$f":"BG32","v":0},{"$f":"BH32","v":0},{"$f":"BG44+BH44","v":0},0,0,{"$f":"BK44","v":0},{"$f":"BM43","v":0},{"$f":"$BJ44*W44","v":0},{"$f":"$BJ44*X44","v":0},{"$f":"$BJ44*Y44","v":0},{"$f":"$BJ44*Z44","v":0},{"$f":"$BJ44*AA44","v":0},{"$f":"$BJ44*AB44","v":0},{"$f":"$BJ44*AC44","v":0},{"$f":"$BJ44*AD44","v":0},{"$f":"$BJ44*AE44","v":0},{"$f":"$BJ44*AF44","v":0},{"$f":"$BJ44*AG44","v":0},{"$f":"$BJ44*AH44","v":0},{"$f":"$BJ44*AI44","v":0},{"$f":"$BJ44*AJ44","v":0},{"$f":"$BJ44*AK44","v":0},{"$f":"$BJ44*AL44","v":0},{"$f":"F44/Q44","v":631.09264848649002},{"$f":"I44/R44","v":2349.5314123586722},{"$f":"L44/S44","v":86922.225055724091}]
[{"$f":"'[1]Monthly Data'!A45","v":"2015-08-01"},{"$f":"'[1]Monthly Data'!B45","v":2015},{"$f":"MONTH(A45)","v":8},{"$f":"'[1]Monthly Data'!D45","v":9402564.3072489761},{"$f":"'[1]Monthly Data'!E45","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F45","v":9505272.5536539815},{"$f":"'[1]Monthly Data'!G45","v":3871441.4692591028},{"$f":"'[1]Monthly Data'!H45","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I45","v":4109881.6158903609},{"$f":"'[1]Monthly Data'!J45","v":10245247.731799951},{"$f":"'[1]Monthly Data'!K45","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L45","v":10446595.793682598},{"$f":"'[1]Monthly Data'!M45","v":157044.01042137286},{"$f":"'[1]Monthly Data'!N45","v":34718.713752167539},{"$f":"'[1]Monthly Data'!O45","v":20514.960000000003},{"$f":"'[1]Monthly Data'!P45","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q45","v":14579},{"$f":"'[1]Monthly Data'!R45","v":1712},{"$f":"'[1]Monthly Data'!S45","v":125},{"$f":"'[1]Monthly Data'!T45","v":3018},{"$f":"'[1]Monthly Data'!U45","v":30},{"$f":"[1]Weather!C165","v":19.72258064516129},{"$f":"[1]Weather!D165","v":84.2},{"$f":"[1]Weather!E165","v":13.6},{"$f":"[1]Weather!F165","v":41.4},{"$f":"[1]Weather!G165","v":32.799999999999997},{"$f":"[1]Weather!H165","v":12.2},{"$f":"[1]Weather!I165","v":65.599999999999994},{"$f":"[1]Weather!J165","v":0.4},{"$f":"[1]Weather!K165","v":115.8},{"$f":"[1]Weather!L165","v":0},{"$f":"[1]Weather!M165","v":177.4},{"$f":"[1]Weather!N165","v":0},{"$f":"[1]Weather!O165","v":239.4},{"$f":"[1]Weather!P165","v":0},{"$f":"[1]Weather!Q165","v":301.39999999999998},{"$f":"[1]Weather!R165","v":0},{"$f":"[1]Weather!S165","v":363.4},{"$f":"[1]Economic!C45","v":677384},{"$f":"[1]Economic!D45","v":6869.1},{"$f":"[1]Economic!E45","v":6969.1},{"$f":"[1]Economic!F45","v":106.4},{"$f":"[1]Economic!G45","v":107.5},{"$f":"AR33","v":31},21,{"$f":"1+AT44","v":44},{"$f":"AU33","v":0},{"$f":"AV33","v":0},{"$f":"AW33","v":0},{"$f":"AX33","v":0},{"$f":"AY33","v":0},{"$f":"AZ33","v":0},{"$f":"BA33","v":0},{"$f":"BB33","v":1},{"$f":"BC33","v":0},{"$f":"BD33","v":0},{"$f":"BE33","v":0},{"$f":"BF33","v":0},{"$f":"BG33","v":0},{"$f":"BH33","v":0},{"$f":"BG45+BH45","v":0},0,0,{"$f":"BK45","v":0},{"$f":"BM44","v":0},{"$f":"$BJ45*W45","v":0},{"$f":"$BJ45*X45","v":0},{"$f":"$BJ45*Y45","v":0},{"$f":"$BJ45*Z45","v":0},{"$f":"$BJ45*AA45","v":0},{"$f":"$BJ45*AB45","v":0},{"$f":"$BJ45*AC45","v":0},{"$f":"$BJ45*AD45","v":0},{"$f":"$BJ45*AE45","v":0},{"$f":"$BJ45*AF45","v":0},{"$f":"$BJ45*AG45","v":0},{"$f":"$BJ45*AH45","v":0},{"$f":"$BJ45*AI45","v":0},{"$f":"$BJ45*AJ45","v":0},{"$f":"$BJ45*AK45","v":0},{"$f":"$BJ45*AL45","v":0},{"$f":"F45/Q45","v":651.98385030893621},{"$f":"I45/R45","v":2400.6317849826873},{"$f":"L45/S45","v":83572.766349460784}]
[{"$f":"'[1]Monthly Data'!A46","v":"2015-09-01"},{"$f":"'[1]Monthly Data'!B46","v":2015},{"$f":"MONTH(A46)","v":9},{"$f":"'[1]Monthly Data'!D46","v":8349296.8423407869},{"$f":"'[1]Monthly Data'!E46","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F46","v":8452005.0887457915},{"$f":"'[1]Monthly Data'!G46","v":3542652.7940073246},{"$f":"'[1]Monthly Data'!H46","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I46","v":3781092.9406385827},{"$f":"'[1]Monthly Data'!J46","v":10545472.108495729},{"$f":"'[1]Monthly Data'!K46","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L46","v":10746820.170378376},{"$f":"'[1]Monthly Data'!M46","v":174615.38706665463},{"$f":"'[1]Monthly Data'!N46","v":31559.353955202154},{"$f":"'[1]Monthly Data'!O46","v":29922.079999999994},{"$f":"'[1]Monthly Data'!P46","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q46","v":14628},{"$f":"'[1]Monthly Data'!R46","v":1723},{"$f":"'[1]Monthly Data'!S46","v":125},{"$f":"'[1]Monthly Data'!T46","v":3018},{"$f":"'[1]Monthly Data'!U46","v":30},{"$f":"[1]Weather!C166","v":19.413887847281398},{"$f":"[1]Weather!D166","v":95.3},{"$f":"[1]Weather!E166","v":17.7},{"$f":"[1]Weather!F166","v":58.5},{"$f":"[1]Weather!G166","v":40.9},{"$f":"[1]Weather!H166","v":27.6},{"$f":"[1]Weather!I166","v":70},{"$f":"[1]Weather!J166","v":11.3},{"$f":"[1]Weather!K166","v":113.7},{"$f":"[1]Weather!L166","v":2.5},{"$f":"[1]Weather!M166","v":164.9},{"$f":"[1]Weather!N166","v":0},{"$f":"[1]Weather!O166","v":222.4},{"$f":"[1]Weather!P166","v":0},{"$f":"[1]Weather!Q166","v":282.39999999999998},{"$f":"[1]Weather!R166","v":0},{"$f":"[1]Weather!S166","v":342.4},{"$f":"[1]Economic!C46","v":677384},{"$f":"[1]Economic!D46","v":6860.5},{"$f":"[1]Economic!E46","v":6917.2},{"$f":"[1]Economic!F46","v":105},{"$f":"[1]Economic!G46","v":105.6},{"$f":"AR34","v":30},20,{"$f":"1+AT45","v":45},{"$f":"AU34","v":0},{"$f":"AV34","v":0},{"$f":"AW34","v":0},{"$f":"AX34","v":0},{"$f":"AY34","v":0},{"$f":"AZ34","v":0},{"$f":"BA34","v":0},{"$f":"BB34","v":0},{"$f":"BC34","v":1},{"$f":"BD34","v":0},{"$f":"BE34","v":0},{"$f":"BF34","v":0},{"$f":"BG34","v":0},{"$f":"BH34","v":1},{"$f":"BG46+BH46","v":1},0,0,{"$f":"BK46","v":0},{"$f":"BM45","v":0},{"$f":"$BJ46*W46","v":0},{"$f":"$BJ46*X46","v":0},{"$f":"$BJ46*Y46","v":0},{"$f":"$BJ46*Z46","v":0},{"$f":"$BJ46*AA46","v":0},{"$f":"$BJ46*AB46","v":0},{"$f":"$BJ46*AC46","v":0},{"$f":"$BJ46*AD46","v":0},{"$f":"$BJ46*AE46","v":0},{"$f":"$BJ46*AF46","v":0},{"$f":"$BJ46*AG46","v":0},{"$f":"$BJ46*AH46","v":0},{"$f":"$BJ46*AI46","v":0},{"$f":"$BJ46*AJ46","v":0},{"$f":"$BJ46*AK46","v":0},{"$f":"$BJ46*AL46","v":0},{"$f":"F46/Q46","v":577.79635553361982},{"$f":"I46/R46","v":2194.4822638645287},{"$f":"L46/S46","v":85974.561363027009}]
[{"$f":"'[1]Monthly Data'!A47","v":"2015-10-01"},{"$f":"'[1]Monthly Data'!B47","v":2015},{"$f":"MONTH(A47)","v":10},{"$f":"'[1]Monthly Data'!D47","v":8336110.0678547379},{"$f":"'[1]Monthly Data'!E47","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F47","v":8438818.3142597433},{"$f":"'[1]Monthly Data'!G47","v":3362242.4135304871},{"$f":"'[1]Monthly Data'!H47","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I47","v":3600682.5601617452},{"$f":"'[1]Monthly Data'!J47","v":10479372.680286597},{"$f":"'[1]Monthly Data'!K47","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L47","v":10680720.742169244},{"$f":"'[1]Monthly Data'!M47","v":204813.64549260569},{"$f":"'[1]Monthly Data'!N47","v":34315.594757616309},{"$f":"'[1]Monthly Data'!O47","v":26569.500000000004},{"$f":"'[1]Monthly Data'!P47","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q47","v":14609},{"$f":"'[1]Monthly Data'!R47","v":1721},{"$f":"'[1]Monthly Data'!S47","v":125},{"$f":"'[1]Monthly Data'!T47","v":3018},{"$f":"'[1]Monthly Data'!U47","v":30},{"$f":"[1]Weather!C167","v":9.7967741935483872},{"$f":"[1]Weather!D167","v":378.3},{"$f":"[1]Weather!E167","v":0},{"$f":"[1]Weather!F167","v":316.8},{"$f":"[1]Weather!G167","v":0.5},{"$f":"[1]Weather!H167","v":257.10000000000002},{"$f":"[1]Weather!I167","v":2.8},{"$f":"[1]Weather!J167","v":199.1},{"$f":"[1]Weather!K167","v":6.8},{"$f":"[1]Weather!L167","v":141.1},{"$f":"[1]Weather!M167","v":10.8},{"$f":"[1]Weather!N167","v":90.9},{"$f":"[1]Weather!O167","v":22.6},{"$f":"[1]Weather!P167","v":51.4},{"$f":"[1]Weather!Q167","v":45.1},{"$f":"[1]Weather!R167","v":26.6},{"$f":"[1]Weather!S167","v":82.3},{"$f":"[1]Economic!C47","v":677384},{"$f":"[1]Economic!D47","v":6852.7},{"$f":"[1]Economic!E47","v":6887.9},{"$f":"[1]Economic!F47","v":103.9},{"$f":"[1]Economic!G47","v":104.7},{"$f":"AR35","v":31},22,{"$f":"1+AT46","v":46},{"$f":"AU35","v":0},{"$f":"AV35","v":0},{"$f":"AW35","v":0},{"$f":"AX35","v":0},{"$f":"AY35","v":0},{"$f":"AZ35","v":0},{"$f":"BA35","v":0},{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"BD35","v":1},{"$f":"BE35","v":0},{"$f":"BF35","v":0},{"$f":"BG35","v":0},{"$f":"BH35","v":1},{"$f":"BG47+BH47","v":1},0,0,{"$f":"BK47","v":0},{"$f":"BM46","v":0},{"$f":"$BJ47*W47","v":0},{"$f":"$BJ47*X47","v":0},{"$f":"$BJ47*Y47","v":0},{"$f":"$BJ47*Z47","v":0},{"$f":"$BJ47*AA47","v":0},{"$f":"$BJ47*AB47","v":0},{"$f":"$BJ47*AC47","v":0},{"$f":"$BJ47*AD47","v":0},{"$f":"$BJ47*AE47","v":0},{"$f":"$BJ47*AF47","v":0},{"$f":"$BJ47*AG47","v":0},{"$f":"$BJ47*AH47","v":0},{"$f":"$BJ47*AI47","v":0},{"$f":"$BJ47*AJ47","v":0},{"$f":"$BJ47*AK47","v":0},{"$f":"$BJ47*AL47","v":0},{"$f":"F47/Q47","v":577.64517176122547},{"$f":"I47/R47","v":2092.2036956198403},{"$f":"L47/S47","v":85445.76593735395}]
[{"$f":"'[1]Monthly Data'!A48","v":"2015-11-01"},{"$f":"'[1]Monthly Data'!B48","v":2015},{"$f":"MONTH(A48)","v":11},{"$f":"'[1]Monthly Data'!D48","v":8980827.0355639309},{"$f":"'[1]Monthly Data'!E48","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F48","v":9083535.2819689363},{"$f":"'[1]Monthly Data'!G48","v":3419201.7465737243},{"$f":"'[1]Monthly Data'!H48","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I48","v":3657641.8932049824},{"$f":"'[1]Monthly Data'!J48","v":10130386.734693833},{"$f":"'[1]Monthly Data'!K48","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L48","v":10331734.796576479},{"$f":"'[1]Monthly Data'!M48","v":219018.85435177654},{"$f":"'[1]Monthly Data'!N48","v":34103.117660684351},{"$f":"'[1]Monthly Data'!O48","v":25145.720000000008},{"$f":"'[1]Monthly Data'!P48","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q48","v":14586},{"$f":"'[1]Monthly Data'!R48","v":1718},{"$f":"'[1]Monthly Data'!S48","v":126},{"$f":"'[1]Monthly Data'!T48","v":3018},{"$f":"'[1]Monthly Data'!U48","v":30},{"$f":"[1]Weather!C168","v":6.7472211806147362},{"$f":"[1]Weather!D168","v":457.6},{"$f":"[1]Weather!E168","v":0},{"$f":"[1]Weather!F168","v":397.6},{"$f":"[1]Weather!G168","v":0},{"$f":"[1]Weather!H168","v":339.1},{"$f":"[1]Weather!I168","v":1.5},{"$f":"[1]Weather!J168","v":281.10000000000002},{"$f":"[1]Weather!K168","v":3.5},{"$f":"[1]Weather!L168","v":225},{"$f":"[1]Weather!M168","v":7.4},{"$f":"[1]Weather!N168","v":171.9},{"$f":"[1]Weather!O168","v":14.3},{"$f":"[1]Weather!P168","v":124.6},{"$f":"[1]Weather!Q168","v":27},{"$f":"[1]Weather!R168","v":82.9},{"$f":"[1]Weather!S168","v":45.3},{"$f":"[1]Economic!C48","v":677384},{"$f":"[1]Economic!D48","v":6843.8},{"$f":"[1]Economic!E48","v":6853.9},{"$f":"[1]Economic!F48","v":102.4},{"$f":"[1]Economic!G48","v":102.6},{"$f":"AR36","v":30},21,{"$f":"1+AT47","v":47},{"$f":"AU36","v":0},{"$f":"AV36","v":0},{"$f":"AW36","v":0},{"$f":"AX36","v":0},{"$f":"AY36","v":0},{"$f":"AZ36","v":0},{"$f":"BA36","v":0},{"$f":"BB36","v":0},{"$f":"BC36","v":0},{"$f":"BD36","v":0},{"$f":"BE36","v":1},{"$f":"BF36","v":0},{"$f":"BG36","v":0},{"$f":"BH36","v":1},{"$f":"BG48+BH48","v":1},0,0,{"$f":"BK48","v":0},{"$f":"BM47","v":0},{"$f":"$BJ48*W48","v":0},{"$f":"$BJ48*X48","v":0},{"$f":"$BJ48*Y48","v":0},{"$f":"$BJ48*Z48","v":0},{"$f":"$BJ48*AA48","v":0},{"$f":"$BJ48*AB48","v":0},{"$f":"$BJ48*AC48","v":0},{"$f":"$BJ48*AD48","v":0},{"$f":"$BJ48*AE48","v":0},{"$f":"$BJ48*AF48","v":0},{"$f":"$BJ48*AG48","v":0},{"$f":"$BJ48*AH48","v":0},{"$f":"$BJ48*AI48","v":0},{"$f":"$BJ48*AJ48","v":0},{"$f":"$BJ48*AK48","v":0},{"$f":"$BJ48*AL48","v":0},{"$f":"F48/Q48","v":622.75711517680907},{"$f":"I48/R48","v":2129.0115792811307},{"$f":"L48/S48","v":81997.895210924442}]
[{"$f":"'[1]Monthly Data'!A49","v":"2015-12-01"},{"$f":"'[1]Monthly Data'!B49","v":2015},{"$f":"MONTH(A49)","v":12},{"$f":"'[1]Monthly Data'!D49","v":11013126.286381325},{"$f":"'[1]Monthly Data'!E49","v":102708.24640500457},{"$f":"'[1]Monthly Data'!F49","v":11115834.53278633},{"$f":"'[1]Monthly Data'!G49","v":3821023.3920277664},{"$f":"'[1]Monthly Data'!H49","v":238440.14663125828},{"$f":"'[1]Monthly Data'!I49","v":4059463.5386590245},{"$f":"'[1]Monthly Data'!J49","v":10183472.099666435},{"$f":"'[1]Monthly Data'!K49","v":201348.06188264678},{"$f":"'[1]Monthly Data'!L49","v":10384820.161549082},{"$f":"'[1]Monthly Data'!M49","v":239047.41292932947},{"$f":"'[1]Monthly Data'!N49","v":32124.001186854672},{"$f":"'[1]Monthly Data'!O49","v":25555.899999999998},{"$f":"'[1]Monthly Data'!P49","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q49","v":14673},{"$f":"'[1]Monthly Data'!R49","v":1727},{"$f":"'[1]Monthly Data'!S49","v":126},{"$f":"'[1]Monthly Data'!T49","v":3018},{"$f":"'[1]Monthly Data'!U49","v":30},{"$f":"[1]Weather!C169","v":3.9166656586594231},{"$f":"[1]Weather!D169","v":560.6},{"$f":"[1]Weather!E169","v":0},{"$f":"[1]Weather!F169","v":498.6},{"$f":"[1]Weather!G169","v":0},{"$f":"[1]Weather!H169","v":436.6},{"$f":"[1]Weather!I169","v":0},{"$f":"[1]Weather!J169","v":374.6},{"$f":"[1]Weather!K169","v":0},{"$f":"[1]Weather!L169","v":312.60000000000002},{"$f":"[1]Weather!M169","v":0},{"$f":"[1]Weather!N169","v":250.6},{"$f":"[1]Weather!O169","v":0},{"$f":"[1]Weather!P169","v":190.4},{"$f":"[1]Weather!Q169","v":1.8},{"$f":"[1]Weather!R169","v":133.69999999999999},{"$f":"[1]Weather!S169","v":7.1},{"$f":"[1]Economic!C49","v":677384},{"$f":"[1]Economic!D49","v":6858.1},{"$f":"[1]Economic!E49","v":6866.6},{"$f":"[1]Economic!F49","v":103.1},{"$f":"[1]Economic!G49","v":103.1},{"$f":"AR37","v":31},20,{"$f":"1+AT48","v":48},{"$f":"AU37","v":0},{"$f":"AV37","v":0},{"$f":"AW37","v":0},{"$f":"AX37","v":0},{"$f":"AY37","v":0},{"$f":"AZ37","v":0},{"$f":"BA37","v":0},{"$f":"BB37","v":0},{"$f":"BC37","v":0},{"$f":"BD37","v":0},{"$f":"BE37","v":0},{"$f":"BF37","v":1},{"$f":"BG37","v":0},{"$f":"BH37","v":0},{"$f":"BG49+BH49","v":0},0,0,{"$f":"BK49","v":0},{"$f":"BM48","v":0},{"$f":"$BJ49*W49","v":0},{"$f":"$BJ49*X49","v":0},{"$f":"$BJ49*Y49","v":0},{"$f":"$BJ49*Z49","v":0},{"$f":"$BJ49*AA49","v":0},{"$f":"$BJ49*AB49","v":0},{"$f":"$BJ49*AC49","v":0},{"$f":"$BJ49*AD49","v":0},{"$f":"$BJ49*AE49","v":0},{"$f":"$BJ49*AF49","v":0},{"$f":"$BJ49*AG49","v":0},{"$f":"$BJ49*AH49","v":0},{"$f":"$BJ49*AI49","v":0},{"$f":"$BJ49*AJ49","v":0},{"$f":"$BJ49*AK49","v":0},{"$f":"$BJ49*AL49","v":0},{"$f":"F49/Q49","v":757.57067626159142},{"$f":"I49/R49","v":2350.5868782044149},{"$f":"L49/S49","v":82419.207631341924}]
[{"$f":"'[1]Monthly Data'!A50","v":"2016-01-01"},{"$f":"'[1]Monthly Data'!B50","v":2016},{"$f":"MONTH(A50)","v":1},{"$f":"'[1]Monthly Data'!D50","v":12387821.568398194},{"$f":"'[1]Monthly Data'!E50","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F50","v":12586191.859943159},{"$f":"'[1]Monthly Data'!G50","v":4269798.7353650993},{"$f":"'[1]Monthly Data'!H50","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I50","v":4516627.3218548913},{"$f":"'[1]Monthly Data'!J50","v":11266540.085255619},{"$f":"'[1]Monthly Data'!K50","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L50","v":11522349.908221055},{"$f":"'[1]Monthly Data'!M50","v":232228.24493238155},{"$f":"'[1]Monthly Data'!N50","v":34010.772242230225},{"$f":"'[1]Monthly Data'!O50","v":25271.989999999998},{"$f":"'[1]Monthly Data'!P50","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q50","v":14724},{"$f":"'[1]Monthly Data'!R50","v":1723},{"$f":"'[1]Monthly Data'!S50","v":126},{"$f":"'[1]Monthly Data'!T50","v":3018},{"$f":"'[1]Monthly Data'!U50","v":30},{"$f":"[1]Weather!C170","v":-4.0102200937996555},{"$f":"[1]Weather!D170","v":806.3},{"$f":"[1]Weather!E170","v":0},{"$f":"[1]Weather!F170","v":744.3},{"$f":"[1]Weather!G170","v":0},{"$f":"[1]Weather!H170","v":682.3},{"$f":"[1]Weather!I170","v":0},{"$f":"[1]Weather!J170","v":620.29999999999995},{"$f":"[1]Weather!K170","v":0},{"$f":"[1]Weather!L170","v":558.29999999999995},{"$f":"[1]Weather!M170","v":0},{"$f":"[1]Weather!N170","v":496.3},{"$f":"[1]Weather!O170","v":0},{"$f":"[1]Weather!P170","v":434.3},{"$f":"[1]Weather!Q170","v":0},{"$f":"[1]Weather!R170","v":372.3},{"$f":"[1]Weather!S170","v":0},{"$f":"[1]Economic!C50","v":692620.80000000005},{"$f":"[1]Economic!D50","v":6871.7},{"$f":"[1]Economic!E50","v":6837.4},{"$f":"[1]Economic!F50","v":105.1},{"$f":"[1]Economic!G50","v":105.5},{"$f":"AR2","v":31},22,{"$f":"1+AT49","v":49},{"$f":"AU38","v":1},{"$f":"AV38","v":0},{"$f":"AW38","v":0},{"$f":"AX38","v":0},{"$f":"AY38","v":0},{"$f":"AZ38","v":0},{"$f":"BA38","v":0},{"$f":"BB38","v":0},{"$f":"BC38","v":0},{"$f":"BD38","v":0},{"$f":"BE38","v":0},{"$f":"BF38","v":0},{"$f":"BG38","v":0},{"$f":"BH38","v":0},{"$f":"BG50+BH50","v":0},0,0,{"$f":"BK50","v":0},{"$f":"BM49","v":0},{"$f":"$BJ50*W50","v":0},{"$f":"$BJ50*X50","v":0},{"$f":"$BJ50*Y50","v":0},{"$f":"$BJ50*Z50","v":0},{"$f":"$BJ50*AA50","v":0},{"$f":"$BJ50*AB50","v":0},{"$f":"$BJ50*AC50","v":0},{"$f":"$BJ50*AD50","v":0},{"$f":"$BJ50*AE50","v":0},{"$f":"$BJ50*AF50","v":0},{"$f":"$BJ50*AG50","v":0},{"$f":"$BJ50*AH50","v":0},{"$f":"$BJ50*AI50","v":0},{"$f":"$BJ50*AJ50","v":0},{"$f":"$BJ50*AK50","v":0},{"$f":"$BJ50*AL50","v":0},{"$f":"F50/Q50","v":854.80792311485732},{"$f":"I50/R50","v":2621.373953485137},{"$f":"L50/S50","v":91447.221493817895}]
[{"$f":"'[1]Monthly Data'!A51","v":"2016-02-01"},{"$f":"'[1]Monthly Data'!B51","v":2016},{"$f":"MONTH(A51)","v":2},{"$f":"'[1]Monthly Data'!D51","v":11677569.979080239},{"$f":"'[1]Monthly Data'!E51","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F51","v":11875940.270625204},{"$f":"'[1]Monthly Data'!G51","v":4152083.7733572423},{"$f":"'[1]Monthly Data'!H51","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I51","v":4398912.3598470343},{"$f":"'[1]Monthly Data'!J51","v":11106545.541198021},{"$f":"'[1]Monthly Data'!K51","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L51","v":11362355.364163456},{"$f":"'[1]Monthly Data'!M51","v":199737.63340115434},{"$f":"'[1]Monthly Data'!N51","v":31065.543450157224},{"$f":"'[1]Monthly Data'!O51","v":24882.779999999995},{"$f":"'[1]Monthly Data'!P51","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q51","v":14666},{"$f":"'[1]Monthly Data'!R51","v":1724},{"$f":"'[1]Monthly Data'!S51","v":144},{"$f":"'[1]Monthly Data'!T51","v":3069},{"$f":"'[1]Monthly Data'!U51","v":30},{"$f":"[1]Weather!C171","v":-3.5},{"$f":"[1]Weather!D171","v":739.5},{"$f":"[1]Weather!E171","v":0},{"$f":"[1]Weather!F171","v":681.5},{"$f":"[1]Weather!G171","v":0},{"$f":"[1]Weather!H171","v":623.5},{"$f":"[1]Weather!I171","v":0},{"$f":"[1]Weather!J171","v":565.5},{"$f":"[1]Weather!K171","v":0},{"$f":"[1]Weather!L171","v":507.5},{"$f":"[1]Weather!M171","v":0},{"$f":"[1]Weather!N171","v":449.5},{"$f":"[1]Weather!O171","v":0},{"$f":"[1]Weather!P171","v":391.5},{"$f":"[1]Weather!Q171","v":0},{"$f":"[1]Weather!R171","v":333.5},{"$f":"[1]Weather!S171","v":0},{"$f":"[1]Economic!C51","v":692620.80000000005},{"$f":"[1]Economic!D51","v":6885.9},{"$f":"[1]Economic!E51","v":6815.5},{"$f":"[1]Economic!F51","v":106.4},{"$f":"[1]Economic!G51","v":105.7},{"$f":"AR3","v":29},19,{"$f":"1+AT50","v":50},{"$f":"AU39","v":0},{"$f":"AV39","v":1},{"$f":"AW39","v":0},{"$f":"AX39","v":0},{"$f":"AY39","v":0},{"$f":"AZ39","v":0},{"$f":"BA39","v":0},{"$f":"BB39","v":0},{"$f":"BC39","v":0},{"$f":"BD39","v":0},{"$f":"BE39","v":0},{"$f":"BF39","v":0},{"$f":"BG39","v":0},{"$f":"BH39","v":0},{"$f":"BG51+BH51","v":0},0,0,{"$f":"BK51","v":0},{"$f":"BM50","v":0},{"$f":"$BJ51*W51","v":0},{"$f":"$BJ51*X51","v":0},{"$f":"$BJ51*Y51","v":0},{"$f":"$BJ51*Z51","v":0},{"$f":"$BJ51*AA51","v":0},{"$f":"$BJ51*AB51","v":0},{"$f":"$BJ51*AC51","v":0},{"$f":"$BJ51*AD51","v":0},{"$f":"$BJ51*AE51","v":0},{"$f":"$BJ51*AF51","v":0},{"$f":"$BJ51*AG51","v":0},{"$f":"$BJ51*AH51","v":0},{"$f":"$BJ51*AI51","v":0},{"$f":"$BJ51*AJ51","v":0},{"$f":"$BJ51*AK51","v":0},{"$f":"$BJ51*AL51","v":0},{"$f":"F51/Q51","v":809.76000754297036},{"$f":"I51/R51","v":2551.5732945748459},{"$f":"L51/S51","v":78905.245584468445}]
[{"$f":"'[1]Monthly Data'!A52","v":"2016-03-01"},{"$f":"'[1]Monthly Data'!B52","v":2016},{"$f":"MONTH(A52)","v":3},{"$f":"'[1]Monthly Data'!D52","v":11211169.235502606},{"$f":"'[1]Monthly Data'!E52","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F52","v":11409539.527047571},{"$f":"'[1]Monthly Data'!G52","v":4135689.9597290251},{"$f":"'[1]Monthly Data'!H52","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I52","v":4382518.5462188171},{"$f":"'[1]Monthly Data'!J52","v":11187739.524963889},{"$f":"'[1]Monthly Data'!K52","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L52","v":11443549.347929325},{"$f":"'[1]Monthly Data'!M52","v":176768.39774248595},{"$f":"'[1]Monthly Data'!N52","v":34160.893191165975},{"$f":"'[1]Monthly Data'!O52","v":27735.630000000005},{"$f":"'[1]Monthly Data'!P52","v":511.54999999999995},{"$f":"'[1]Monthly Data'!Q52","v":14697.5},{"$f":"'[1]Monthly Data'!R52","v":1731},{"$f":"'[1]Monthly Data'!S52","v":136},{"$f":"'[1]Monthly Data'!T52","v":3069},{"$f":"'[1]Monthly Data'!U52","v":30},{"$f":"[1]Weather!C172","v":1.442472110272327},{"$f":"[1]Weather!D172","v":637.29999999999995},{"$f":"[1]Weather!E172","v":0},{"$f":"[1]Weather!F172","v":575.29999999999995},{"$f":"[1]Weather!G172","v":0},{"$f":"[1]Weather!H172","v":513.29999999999995},{"$f":"[1]Weather!I172","v":0},{"$f":"[1]Weather!J172","v":451.3},{"$f":"[1]Weather!K172","v":0},{"$f":"[1]Weather!L172","v":389.3},{"$f":"[1]Weather!M172","v":0},{"$f":"[1]Weather!N172","v":327.8},{"$f":"[1]Weather!O172","v":0.5},{"$f":"[1]Weather!P172","v":268.7},{"$f":"[1]Weather!Q172","v":3.4},{"$f":"[1]Weather!R172","v":210.7},{"$f":"[1]Weather!S172","v":7.4},{"$f":"[1]Economic!C52","v":692620.80000000005},{"$f":"[1]Economic!D52","v":6897.7},{"$f":"[1]Economic!E52","v":6793.5},{"$f":"[1]Economic!F52","v":106.8},{"$f":"[1]Economic!G52","v":105.8},{"$f":"AR4","v":31},21,{"$f":"1+AT51","v":51},{"$f":"AU40","v":0},{"$f":"AV40","v":0},{"$f":"AW40","v":1},{"$f":"AX40","v":0},{"$f":"AY40","v":0},{"$f":"AZ40","v":0},{"$f":"BA40","v":0},{"$f":"BB40","v":0},{"$f":"BC40","v":0},{"$f":"BD40","v":0},{"$f":"BE40","v":0},{"$f":"BF40","v":0},{"$f":"BG40","v":1},{"$f":"BH40","v":0},{"$f":"BG52+BH52","v":1},0,0,{"$f":"BK52","v":0},{"$f":"BM51","v":0},{"$f":"$BJ52*W52","v":0},{"$f":"$BJ52*X52","v":0},{"$f":"$BJ52*Y52","v":0},{"$f":"$BJ52*Z52","v":0},{"$f":"$BJ52*AA52","v":0},{"$f":"$BJ52*AB52","v":0},{"$f":"$BJ52*AC52","v":0},{"$f":"$BJ52*AD52","v":0},{"$f":"$BJ52*AE52","v":0},{"$f":"$BJ52*AF52","v":0},{"$f":"$BJ52*AG52","v":0},{"$f":"$BJ52*AH52","v":0},{"$f":"$BJ52*AI52","v":0},{"$f":"$BJ52*AJ52","v":0},{"$f":"$BJ52*AK52","v":0},{"$f":"$BJ52*AL52","v":0},{"$f":"F52/Q52","v":776.29117380830553},{"$f":"I52/R52","v":2531.7842554701429},{"$f":"L52/S52","v":84143.745205362677}]
[{"$f":"'[1]Monthly Data'!A53","v":"2016-04-01"},{"$f":"'[1]Monthly Data'!B53","v":2016},{"$f":"MONTH(A53)","v":4},{"$f":"'[1]Monthly Data'!D53","v":9324741.16342129},{"$f":"'[1]Monthly Data'!E53","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F53","v":9523111.4549662545},{"$f":"'[1]Monthly Data'!G53","v":3689399.7142583006},{"$f":"'[1]Monthly Data'!H53","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I53","v":3936228.3007480926},{"$f":"'[1]Monthly Data'!J53","v":10070952.854873979},{"$f":"'[1]Monthly Data'!K53","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L53","v":10326762.677839415},{"$f":"'[1]Monthly Data'!M53","v":148609.893627702},{"$f":"'[1]Monthly Data'!N53","v":34364.849219974727},{"$f":"'[1]Monthly Data'!O53","v":26003.790000000005},{"$f":"'[1]Monthly Data'!P53","v":501.98999999999995},{"$f":"'[1]Monthly Data'!Q53","v":14697.5},{"$f":"'[1]Monthly Data'!R53","v":1731},{"$f":"'[1]Monthly Data'!S53","v":130},{"$f":"'[1]Monthly Data'!T53","v":3069},{"$f":"'[1]Monthly Data'!U53","v":30},{"$f":"[1]Weather!C173","v":3.3416635418442127},{"$f":"[1]Weather!D173","v":559.79999999999995},{"$f":"[1]Weather!E173","v":0},{"$f":"[1]Weather!F173","v":499.8},{"$f":"[1]Weather!G173","v":0},{"$f":"[1]Weather!H173","v":439.8},{"$f":"[1]Weather!I173","v":0},{"$f":"[1]Weather!J173","v":379.8},{"$f":"[1]Weather!K173","v":0},{"$f":"[1]Weather!L173","v":319.8},{"$f":"[1]Weather!M173","v":0},{"$f":"[1]Weather!N173","v":261.7},{"$f":"[1]Weather!O173","v":1.9},{"$f":"[1]Weather!P173","v":206.3},{"$f":"[1]Weather!Q173","v":6.5},{"$f":"[1]Weather!R173","v":155.19999999999999},{"$f":"[1]Weather!S173","v":15.4},{"$f":"[1]Economic!C53","v":692620.80000000005},{"$f":"[1]Economic!D53","v":6905.4},{"$f":"[1]Economic!E53","v":6814.3},{"$f":"[1]Economic!F53","v":105.5},{"$f":"[1]Economic!G53","v":104},{"$f":"AR5","v":30},20,{"$f":"1+AT52","v":52},{"$f":"AU41","v":0},{"$f":"AV41","v":0},{"$f":"AW41","v":0},{"$f":"AX41","v":1},{"$f":"AY41","v":0},{"$f":"AZ41","v":0},{"$f":"BA41","v":0},{"$f":"BB41","v":0},{"$f":"BC41","v":0},{"$f":"BD41","v":0},{"$f":"BE41","v":0},{"$f":"BF41","v":0},{"$f":"BG41","v":1},{"$f":"BH41","v":0},{"$f":"BG53+BH53","v":1},0,0,{"$f":"BK53","v":0},{"$f":"BM52","v":0},{"$f":"$BJ53*W53","v":0},{"$f":"$BJ53*X53","v":0},{"$f":"$BJ53*Y53","v":0},{"$f":"$BJ53*Z53","v":0},{"$f":"$BJ53*AA53","v":0},{"$f":"$BJ53*AB53","v":0},{"$f":"$BJ53*AC53","v":0},{"$f":"$BJ53*AD53","v":0},{"$f":"$BJ53*AE53","v":0},{"$f":"$BJ53*AF53","v":0},{"$f":"$BJ53*AG53","v":0},{"$f":"$BJ53*AH53","v":0},{"$f":"$BJ53*AI53","v":0},{"$f":"$BJ53*AJ53","v":0},{"$f":"$BJ53*AK53","v":0},{"$f":"$BJ53*AL53","v":0},{"$f":"F53/Q53","v":647.94090525369995},{"$f":"I53/R53","v":2273.9620454928322},{"$f":"L53/S53","v":79436.635983380111}]
[{"$f":"'[1]Monthly Data'!A54","v":"2016-05-01"},{"$f":"'[1]Monthly Data'!B54","v":2016},{"$f":"MONTH(A54)","v":5},{"$f":"'[1]Monthly Data'!D54","v":8202425.032766467},{"$f":"'[1]Monthly Data'!E54","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F54","v":8400795.3243114315},{"$f":"'[1]Monthly Data'!G54","v":3635237.4133716091},{"$f":"'[1]Monthly Data'!H54","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I54","v":3882065.999861401},{"$f":"'[1]Monthly Data'!J54","v":10734126.733036427},{"$f":"'[1]Monthly Data'!K54","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L54","v":10989936.556001863},{"$f":"'[1]Monthly Data'!M54","v":134063.85987369859},{"$f":"'[1]Monthly Data'!N54","v":32305.711470968316},{"$f":"'[1]Monthly Data'!O54","v":25716.509999999991},{"$f":"'[1]Monthly Data'!P54","v":473.33000000000004},{"$f":"'[1]Monthly Data'!Q54","v":14833},{"$f":"'[1]Monthly Data'!R54","v":1735},{"$f":"'[1]Monthly Data'!S54","v":129},{"$f":"'[1]Monthly Data'!T54","v":3069},{"$f":"'[1]Monthly Data'!U54","v":30},{"$f":"[1]Weather!C174","v":11.948387096774194},{"$f":"[1]Weather!D174","v":318},{"$f":"[1]Weather!E174","v":6.4},{"$f":"[1]Weather!F174","v":260.7},{"$f":"[1]Weather!G174","v":11.1},{"$f":"[1]Weather!H174","v":206},{"$f":"[1]Weather!I174","v":18.399999999999999},{"$f":"[1]Weather!J174","v":156.19999999999999},{"$f":"[1]Weather!K174","v":30.6},{"$f":"[1]Weather!L174","v":108.8},{"$f":"[1]Weather!M174","v":45.2},{"$f":"[1]Weather!N174","v":68.8},{"$f":"[1]Weather!O174","v":67.2},{"$f":"[1]Weather!P174","v":41.7},{"$f":"[1]Weather!Q174","v":102.1},{"$f":"[1]Weather!R174","v":18.5},{"$f":"[1]Weather!S174","v":140.9},{"$f":"[1]Economic!C54","v":692620.80000000005},{"$f":"[1]Economic!D54","v":6917.8},{"$f":"[1]Economic!E54","v":6884.3},{"$f":"[1]Economic!F54","v":103.6},{"$f":"[1]Economic!G54","v":103.5},{"$f":"AR6","v":31},21,{"$f":"1+AT53","v":53},{"$f":"AU42","v":0},{"$f":"AV42","v":0},{"$f":"AW42","v":0},{"$f":"AX42","v":0},{"$f":"AY42","v":1},{"$f":"AZ42","v":0},{"$f":"BA42","v":0},{"$f":"BB42","v":0},{"$f":"BC42","v":0},{"$f":"BD42","v":0},{"$f":"BE42","v":0},{"$f":"BF42","v":0},{"$f":"BG42","v":1},{"$f":"BH42","v":0},{"$f":"BG54+BH54","v":1},0,0,{"$f":"BK54","v":0},{"$f":"BM53","v":0},{"$f":"$BJ54*W54","v":0},{"$f":"$BJ54*X54","v":0},{"$f":"$BJ54*Y54","v":0},{"$f":"$BJ54*Z54","v":0},{"$f":"$BJ54*AA54","v":0},{"$f":"$BJ54*AB54","v":0},{"$f":"$BJ54*AC54","v":0},{"$f":"$BJ54*AD54","v":0},{"$f":"$BJ54*AE54","v":0},{"$f":"$BJ54*AF54","v":0},{"$f":"$BJ54*AG54","v":0},{"$f":"$BJ54*AH54","v":0},{"$f":"$BJ54*AI54","v":0},{"$f":"$BJ54*AJ54","v":0},{"$f":"$BJ54*AK54","v":0},{"$f":"$BJ54*AL54","v":0},{"$f":"F54/Q54","v":566.35847935761012},{"$f":"I54/R54","v":2237.5020172111822},{"$f":"L54/S54","v":85193.306635673347}]
[{"$f":"'[1]Monthly Data'!A55","v":"2016-06-01"},{"$f":"'[1]Monthly Data'!B55","v":2016},{"$f":"MONTH(A55)","v":6},{"$f":"'[1]Monthly Data'!D55","v":8210837.070834836},{"$f":"'[1]Monthly Data'!E55","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F55","v":8409207.3623798005},{"$f":"'[1]Monthly Data'!G55","v":3724923.8132245392},{"$f":"'[1]Monthly Data'!H55","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I55","v":3971752.3997143311},{"$f":"'[1]Monthly Data'!J55","v":10682680.940668745},{"$f":"'[1]Monthly Data'!K55","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L55","v":10938490.763634181},{"$f":"'[1]Monthly Data'!M55","v":119797.86904008915},{"$f":"'[1]Monthly Data'!N55","v":33307.505682559764},{"$f":"'[1]Monthly Data'!O55","v":26115.979999999996},{"$f":"'[1]Monthly Data'!P55","v":473.33},{"$f":"'[1]Monthly Data'!Q55","v":14776},{"$f":"'[1]Monthly Data'!R55","v":1738},{"$f":"'[1]Monthly Data'!S55","v":124},{"$f":"'[1]Monthly Data'!T55","v":3069},{"$f":"'[1]Monthly Data'!U55","v":30},{"$f":"[1]Weather!C175","v":17.300554513948068},{"$f":"[1]Weather!D175","v":149.30000000000001},{"$f":"[1]Weather!E175","v":8.3000000000000007},{"$f":"[1]Weather!F175","v":101.2},{"$f":"[1]Weather!G175","v":20.2},{"$f":"[1]Weather!H175","v":58.3},{"$f":"[1]Weather!I175","v":37.299999999999997},{"$f":"[1]Weather!J175","v":28.5},{"$f":"[1]Weather!K175","v":67.5},{"$f":"[1]Weather!L175","v":10.199999999999999},{"$f":"[1]Weather!M175","v":109.2},{"$f":"[1]Weather!N175","v":2},{"$f":"[1]Weather!O175","v":161},{"$f":"[1]Weather!P175","v":0},{"$f":"[1]Weather!Q175","v":219},{"$f":"[1]Weather!R175","v":0},{"$f":"[1]Weather!S175","v":279},{"$f":"[1]Economic!C55","v":692620.80000000005},{"$f":"[1]Economic!D55","v":6923.9},{"$f":"[1]Economic!E55","v":6966.5},{"$f":"[1]Economic!F55","v":101.2},{"$f":"[1]Economic!G55","v":102.1},{"$f":"AR7","v":30},21,{"$f":"1+AT54","v":54},{"$f":"AU43","v":0},{"$f":"AV43","v":0},{"$f":"AW43","v":0},{"$f":"AX43","v":0},{"$f":"AY43","v":0},{"$f":"AZ43","v":1},{"$f":"BA43","v":0},{"$f":"BB43","v":0},{"$f":"BC43","v":0},{"$f":"BD43","v":0},{"$f":"BE43","v":0},{"$f":"BF43","v":0},{"$f":"BG43","v":0},{"$f":"BH43","v":0},{"$f":"BG55+BH55","v":0},0,0,{"$f":"BK55","v":0},{"$f":"BM54","v":0},{"$f":"$BJ55*W55","v":0},{"$f":"$BJ55*X55","v":0},{"$f":"$BJ55*Y55","v":0},{"$f":"$BJ55*Z55","v":0},{"$f":"$BJ55*AA55","v":0},{"$f":"$BJ55*AB55","v":0},{"$f":"$BJ55*AC55","v":0},{"$f":"$BJ55*AD55","v":0},{"$f":"$BJ55*AE55","v":0},{"$f":"$BJ55*AF55","v":0},{"$f":"$BJ55*AG55","v":0},{"$f":"$BJ55*AH55","v":0},{"$f":"$BJ55*AI55","v":0},{"$f":"$BJ55*AJ55","v":0},{"$f":"$BJ55*AK55","v":0},{"$f":"$BJ55*AL55","v":0},{"$f":"F55/Q55","v":569.11257189901198},{"$f":"I55/R55","v":2285.2430378103172},{"$f":"L55/S55","v":88213.63519059823}]
[{"$f":"'[1]Monthly Data'!A56","v":"2016-07-01"},{"$f":"'[1]Monthly Data'!B56","v":2016},{"$f":"MONTH(A56)","v":7},{"$f":"'[1]Monthly Data'!D56","v":10177405.283162512},{"$f":"'[1]Monthly Data'!E56","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F56","v":10375775.574707476},{"$f":"'[1]Monthly Data'!G56","v":4130566.7417025785},{"$f":"'[1]Monthly Data'!H56","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I56","v":4377395.32819237},{"$f":"'[1]Monthly Data'!J56","v":10785755.642805133},{"$f":"'[1]Monthly Data'!K56","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L56","v":11041565.465770569},{"$f":"'[1]Monthly Data'!M56","v":128536.57389837656},{"$f":"'[1]Monthly Data'!N56","v":34508.64538431861},{"$f":"'[1]Monthly Data'!O56","v":26453.4},{"$f":"'[1]Monthly Data'!P56","v":473.33},{"$f":"'[1]Monthly Data'!Q56","v":14784},{"$f":"'[1]Monthly Data'!R56","v":1753},{"$f":"'[1]Monthly Data'!S56","v":126},{"$f":"'[1]Monthly Data'!T56","v":3069},{"$f":"'[1]Monthly Data'!U56","v":30},{"$f":"[1]Weather!C176","v":21.884407594143298},{"$f":"[1]Weather!D176","v":39.299999999999997},{"$f":"[1]Weather!E176","v":35.700000000000003},{"$f":"[1]Weather!F176","v":14.5},{"$f":"[1]Weather!G176","v":72.900000000000006},{"$f":"[1]Weather!H176","v":2.9},{"$f":"[1]Weather!I176","v":123.3},{"$f":"[1]Weather!J176","v":0},{"$f":"[1]Weather!K176","v":182.4},{"$f":"[1]Weather!L176","v":0},{"$f":"[1]Weather!M176","v":244.4},{"$f":"[1]Weather!N176","v":0},{"$f":"[1]Weather!O176","v":306.39999999999998},{"$f":"[1]Weather!P176","v":0},{"$f":"[1]Weather!Q176","v":368.4},{"$f":"[1]Weather!R176","v":0},{"$f":"[1]Weather!S176","v":430.4},{"$f":"[1]Economic!C56","v":692620.80000000005},{"$f":"[1]Economic!D56","v":6918.7},{"$f":"[1]Economic!E56","v":7011.7},{"$f":"[1]Economic!F56","v":99.6},{"$f":"[1]Economic!G56","v":100.3},{"$f":"AR8","v":31},22,{"$f":"1+AT55","v":55},{"$f":"AU44","v":0},{"$f":"AV44","v":0},{"$f":"AW44","v":0},{"$f":"AX44","v":0},{"$f":"AY44","v":0},{"$f":"AZ44","v":0},{"$f":"BA44","v":1},{"$f":"BB44","v":0},{"$f":"BC44","v":0},{"$f":"BD44","v":0},{"$f":"BE44","v":0},{"$f":"BF44","v":0},{"$f":"BG44","v":0},{"$f":"BH44","v":0},{"$f":"BG56+BH56","v":0},0,0,{"$f":"BK56","v":0},{"$f":"BM55","v":0},{"$f":"$BJ56*W56","v":0},{"$f":"$BJ56*X56","v":0},{"$f":"$BJ56*Y56","v":0},{"$f":"$BJ56*Z56","v":0},{"$f":"$BJ56*AA56","v":0},{"$f":"$BJ56*AB56","v":0},{"$f":"$BJ56*AC56","v":0},{"$f":"$BJ56*AD56","v":0},{"$f":"$BJ56*AE56","v":0},{"$f":"$BJ56*AF56","v":0},{"$f":"$BJ56*AG56","v":0},{"$f":"$BJ56*AH56","v":0},{"$f":"$BJ56*AI56","v":0},{"$f":"$BJ56*AJ56","v":0},{"$f":"$BJ56*AK56","v":0},{"$f":"$BJ56*AL56","v":0},{"$f":"F56/Q56","v":701.82464655759441},{"$f":"I56/R56","v":2497.0880366185797},{"$f":"L56/S56","v":87631.471950560066}]
[{"$f":"'[1]Monthly Data'!A57","v":"2016-08-01"},{"$f":"'[1]Monthly Data'!B57","v":2016},{"$f":"MONTH(A57)","v":8},{"$f":"'[1]Monthly Data'!D57","v":10526912.745510558},{"$f":"'[1]Monthly Data'!E57","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F57","v":10725283.037055522},{"$f":"'[1]Monthly Data'!G57","v":4169701.2309280368},{"$f":"'[1]Monthly Data'!H57","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I57","v":4416529.8174178284},{"$f":"'[1]Monthly Data'!J57","v":11225991.63333085},{"$f":"'[1]Monthly Data'!K57","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L57","v":11481801.456296286},{"$f":"'[1]Monthly Data'!M57","v":145310.59787355806},{"$f":"'[1]Monthly Data'!N57","v":31788.626350540224},{"$f":"'[1]Monthly Data'!O57","v":27287.139999999992},{"$f":"'[1]Monthly Data'!P57","v":473.33000000000004},{"$f":"'[1]Monthly Data'!Q57","v":14829},{"$f":"'[1]Monthly Data'!R57","v":1757},{"$f":"'[1]Monthly Data'!S57","v":128},{"$f":"'[1]Monthly Data'!T57","v":3069},{"$f":"'[1]Monthly Data'!U57","v":29},{"$f":"[1]Weather!C177","v":22.391932459849244},{"$f":"[1]Weather!D177","v":20.5},{"$f":"[1]Weather!E177","v":32.6},{"$f":"[1]Weather!F177","v":4.4000000000000004},{"$f":"[1]Weather!G177","v":78.5},{"$f":"[1]Weather!H177","v":0.4},{"$f":"[1]Weather!I177","v":136.5},{"$f":"[1]Weather!J177","v":0},{"$f":"[1]Weather!K177","v":198.1},{"$f":"[1]Weather!L177","v":0},{"$f":"[1]Weather!M177","v":260.10000000000002},{"$f":"[1]Weather!N177","v":0},{"$f":"[1]Weather!O177","v":322.10000000000002},{"$f":"[1]Weather!P177","v":0},{"$f":"[1]Weather!Q177","v":384.1},{"$f":"[1]Weather!R177","v":0},{"$f":"[1]Weather!S177","v":446.1},{"$f":"[1]Economic!C57","v":692620.80000000005},{"$f":"[1]Economic!D57","v":6916.3},{"$f":"[1]Economic!E57","v":7009.1},{"$f":"[1]Economic!F57","v":98.8},{"$f":"[1]Economic!G57","v":99.6},{"$f":"AR9","v":31},20,{"$f":"1+AT56","v":56},{"$f":"AU45","v":0},{"$f":"AV45","v":0},{"$f":"AW45","v":0},{"$f":"AX45","v":0},{"$f":"AY45","v":0},{"$f":"AZ45","v":0},{"$f":"BA45","v":0},{"$f":"BB45","v":1},{"$f":"BC45","v":0},{"$f":"BD45","v":0},{"$f":"BE45","v":0},{"$f":"BF45","v":0},{"$f":"BG45","v":0},{"$f":"BH45","v":0},{"$f":"BG57+BH57","v":0},0,0,{"$f":"BK57","v":0},{"$f":"BM56","v":0},{"$f":"$BJ57*W57","v":0},{"$f":"$BJ57*X57","v":0},{"$f":"$BJ57*Y57","v":0},{"$f":"$BJ57*Z57","v":0},{"$f":"$BJ57*AA57","v":0},{"$f":"$BJ57*AB57","v":0},{"$f":"$BJ57*AC57","v":0},{"$f":"$BJ57*AD57","v":0},{"$f":"$BJ57*AE57","v":0},{"$f":"$BJ57*AF57","v":0},{"$f":"$BJ57*AG57","v":0},{"$f":"$BJ57*AH57","v":0},{"$f":"$BJ57*AI57","v":0},{"$f":"$BJ57*AJ57","v":0},{"$f":"$BJ57*AK57","v":0},{"$f":"$BJ57*AL57","v":0},{"$f":"F57/Q57","v":723.26407964498765},{"$f":"I57/R57","v":2513.6766177676882},{"$f":"L57/S57","v":89701.573877314731}]
[{"$f":"'[1]Monthly Data'!A58","v":"2016-09-01"},{"$f":"'[1]Monthly Data'!B58","v":2016},{"$f":"MONTH(A58)","v":9},{"$f":"'[1]Monthly Data'!D58","v":8416839.4938610476},{"$f":"'[1]Monthly Data'!E58","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F58","v":8615209.7854060121},{"$f":"'[1]Monthly Data'!G58","v":3609723.9205128388},{"$f":"'[1]Monthly Data'!H58","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I58","v":3856552.5070026307},{"$f":"'[1]Monthly Data'!J58","v":10573681.34794176},{"$f":"'[1]Monthly Data'!K58","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L58","v":10829491.170907196},{"$f":"'[1]Monthly Data'!M58","v":161569.06414465426},{"$f":"'[1]Monthly Data'!N58","v":33369.217371894993},{"$f":"'[1]Monthly Data'!O58","v":27545.469999999994},{"$f":"'[1]Monthly Data'!P58","v":473.33},{"$f":"'[1]Monthly Data'!Q58","v":14797},{"$f":"'[1]Monthly Data'!R58","v":1734},{"$f":"'[1]Monthly Data'!S58","v":127},{"$f":"'[1]Monthly Data'!T58","v":3069},{"$f":"'[1]Monthly Data'!U58","v":31},{"$f":"[1]Weather!C178","v":17.866666666666667},{"$f":"[1]Weather!D178","v":131.1},{"$f":"[1]Weather!E178","v":7.1},{"$f":"[1]Weather!F178","v":80.599999999999994},{"$f":"[1]Weather!G178","v":16.600000000000001},{"$f":"[1]Weather!H178","v":45.4},{"$f":"[1]Weather!I178","v":41.4},{"$f":"[1]Weather!J178","v":19.5},{"$f":"[1]Weather!K178","v":75.5},{"$f":"[1]Weather!L178","v":4.4000000000000004},{"$f":"[1]Weather!M178","v":120.4},{"$f":"[1]Weather!N178","v":0.2},{"$f":"[1]Weather!O178","v":176.2},{"$f":"[1]Weather!P178","v":0},{"$f":"[1]Weather!Q178","v":236},{"$f":"[1]Weather!R178","v":0},{"$f":"[1]Weather!S178","v":296},{"$f":"[1]Economic!C58","v":692620.80000000005},{"$f":"[1]Economic!D58","v":6914.1},{"$f":"[1]Economic!E58","v":6963.5},{"$f":"[1]Economic!F58","v":98.3},{"$f":"[1]Economic!G58","v":98.7},{"$f":"AR10","v":30},21,{"$f":"1+AT57","v":57},{"$f":"AU46","v":0},{"$f":"AV46","v":0},{"$f":"AW46","v":0},{"$f":"AX46","v":0},{"$f":"AY46","v":0},{"$f":"AZ46","v":0},{"$f":"BA46","v":0},{"$f":"BB46","v":0},{"$f":"BC46","v":1},{"$f":"BD46","v":0},{"$f":"BE46","v":0},{"$f":"BF46","v":0},{"$f":"BG46","v":0},{"$f":"BH46","v":1},{"$f":"BG58+BH58","v":1},0,0,{"$f":"BK58","v":0},{"$f":"BM57","v":0},{"$f":"$BJ58*W58","v":0},{"$f":"$BJ58*X58","v":0},{"$f":"$BJ58*Y58","v":0},{"$f":"$BJ58*Z58","v":0},{"$f":"$BJ58*AA58","v":0},{"$f":"$BJ58*AB58","v":0},{"$f":"$BJ58*AC58","v":0},{"$f":"$BJ58*AD58","v":0},{"$f":"$BJ58*AE58","v":0},{"$f":"$BJ58*AF58","v":0},{"$f":"$BJ58*AG58","v":0},{"$f":"$BJ58*AH58","v":0},{"$f":"$BJ58*AI58","v":0},{"$f":"$BJ58*AJ58","v":0},{"$f":"$BJ58*AK58","v":0},{"$f":"$BJ58*AL58","v":0},{"$f":"F58/Q58","v":582.22678822774969},{"$f":"I58/R58","v":2224.0787237616096},{"$f":"L58/S58","v":85271.5840228913}]
[{"$f":"'[1]Monthly Data'!A59","v":"2016-10-01"},{"$f":"'[1]Monthly Data'!B59","v":2016},{"$f":"MONTH(A59)","v":10},{"$f":"'[1]Monthly Data'!D59","v":8058372.0394760324},{"$f":"'[1]Monthly Data'!E59","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F59","v":8256742.3310209969},{"$f":"'[1]Monthly Data'!G59","v":3420216.3146130797},{"$f":"'[1]Monthly Data'!H59","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I59","v":3667044.9011028716},{"$f":"'[1]Monthly Data'!J59","v":10860702.399528233},{"$f":"'[1]Monthly Data'!K59","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L59","v":11116512.222493669},{"$f":"'[1]Monthly Data'!M59","v":189685.44867122476},{"$f":"'[1]Monthly Data'!N59","v":34830.204014939314},{"$f":"'[1]Monthly Data'!O59","v":27124.48},{"$f":"'[1]Monthly Data'!P59","v":473.33},{"$f":"'[1]Monthly Data'!Q59","v":14916},{"$f":"'[1]Monthly Data'!R59","v":1744},{"$f":"'[1]Monthly Data'!S59","v":128},{"$f":"'[1]Monthly Data'!T59","v":3069},{"$f":"'[1]Monthly Data'!U59","v":30},{"$f":"[1]Weather!C179","v":11.748387096774195},{"$f":"[1]Weather!D179","v":317.8},{"$f":"[1]Weather!E179","v":0},{"$f":"[1]Weather!F179","v":256.2},{"$f":"[1]Weather!G179","v":0.4},{"$f":"[1]Weather!H179","v":198.3},{"$f":"[1]Weather!I179","v":4.5},{"$f":"[1]Weather!J179","v":147.6},{"$f":"[1]Weather!K179","v":15.8},{"$f":"[1]Weather!L179","v":104.9},{"$f":"[1]Weather!M179","v":35.1},{"$f":"[1]Weather!N179","v":71.099999999999994},{"$f":"[1]Weather!O179","v":63.3},{"$f":"[1]Weather!P179","v":43.4},{"$f":"[1]Weather!Q179","v":97.6},{"$f":"[1]Weather!R179","v":22},{"$f":"[1]Weather!S179","v":138.19999999999999},{"$f":"[1]Economic!C59","v":692620.80000000005},{"$f":"[1]Economic!D59","v":6929.7},{"$f":"[1]Economic!E59","v":6956.2},{"$f":"[1]Economic!F59","v":97.6},{"$f":"[1]Economic!G59","v":98.7},{"$f":"AR11","v":31},22,{"$f":"1+AT58","v":58},{"$f":"AU47","v":0},{"$f":"AV47","v":0},{"$f":"AW47","v":0},{"$f":"AX47","v":0},{"$f":"AY47","v":0},{"$f":"AZ47","v":0},{"$f":"BA47","v":0},{"$f":"BB47","v":0},{"$f":"BC47","v":0},{"$f":"BD47","v":1},{"$f":"BE47","v":0},{"$f":"BF47","v":0},{"$f":"BG47","v":0},{"$f":"BH47","v":1},{"$f":"BG59+BH59","v":1},0,0,{"$f":"BK59","v":0},{"$f":"BM58","v":0},{"$f":"$BJ59*W59","v":0},{"$f":"$BJ59*X59","v":0},{"$f":"$BJ59*Y59","v":0},{"$f":"$BJ59*Z59","v":0},{"$f":"$BJ59*AA59","v":0},{"$f":"$BJ59*AB59","v":0},{"$f":"$BJ59*AC59","v":0},{"$f":"$BJ59*AD59","v":0},{"$f":"$BJ59*AE59","v":0},{"$f":"$BJ59*AF59","v":0},{"$f":"$BJ59*AG59","v":0},{"$f":"$BJ59*AH59","v":0},{"$f":"$BJ59*AI59","v":0},{"$f":"$BJ59*AJ59","v":0},{"$f":"$BJ59*AK59","v":0},{"$f":"$BJ59*AL59","v":0},{"$f":"F59/Q59","v":553.54936517973965},{"$f":"I59/R59","v":2102.6633607241238},{"$f":"L59/S59","v":86847.751738231789}]
[{"$f":"'[1]Monthly Data'!A60","v":"2016-11-01"},{"$f":"'[1]Monthly Data'!B60","v":2016},{"$f":"MONTH(A60)","v":11},{"$f":"'[1]Monthly Data'!D60","v":9135930.7174679395},{"$f":"'[1]Monthly Data'!E60","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F60","v":9334301.009012904},{"$f":"'[1]Monthly Data'!G60","v":3591797.4753896496},{"$f":"'[1]Monthly Data'!H60","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I60","v":3838626.0618794416},{"$f":"'[1]Monthly Data'!J60","v":10718526.344199492},{"$f":"'[1]Monthly Data'!K60","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L60","v":10974336.167164927},{"$f":"'[1]Monthly Data'!M60","v":202943.46791763301},{"$f":"'[1]Monthly Data'!N60","v":33679.860544217692},{"$f":"'[1]Monthly Data'!O60","v":27066.76},{"$f":"'[1]Monthly Data'!P60","v":474.01},{"$f":"'[1]Monthly Data'!Q60","v":14928},{"$f":"'[1]Monthly Data'!R60","v":1744.5},{"$f":"'[1]Monthly Data'!S60","v":128},{"$f":"'[1]Monthly Data'!T60","v":3069},{"$f":"'[1]Monthly Data'!U60","v":30},{"$f":"[1]Weather!C180","v":7.4361059030736874},{"$f":"[1]Weather!D180","v":436.9},{"$f":"[1]Weather!E180","v":0},{"$f":"[1]Weather!F180","v":376.9},{"$f":"[1]Weather!G180","v":0},{"$f":"[1]Weather!H180","v":316.89999999999998},{"$f":"[1]Weather!I180","v":0},{"$f":"[1]Weather!J180","v":257},{"$f":"[1]Weather!K180","v":0.1},{"$f":"[1]Weather!L180","v":199},{"$f":"[1]Weather!M180","v":2.1},{"$f":"[1]Weather!N180","v":143},{"$f":"[1]Weather!O180","v":6.1},{"$f":"[1]Weather!P180","v":97},{"$f":"[1]Weather!Q180","v":20.100000000000001},{"$f":"[1]Weather!R180","v":63.4},{"$f":"[1]Weather!S180","v":46.5},{"$f":"[1]Economic!C60","v":692620.80000000005},{"$f":"[1]Economic!D60","v":6939.8},{"$f":"[1]Economic!E60","v":6946.2},{"$f":"[1]Economic!F60","v":98.7},{"$f":"[1]Economic!G60","v":99.7},{"$f":"AR12","v":30},19,{"$f":"1+AT59","v":59},{"$f":"AU48","v":0},{"$f":"AV48","v":0},{"$f":"AW48","v":0},{"$f":"AX48","v":0},{"$f":"AY48","v":0},{"$f":"AZ48","v":0},{"$f":"BA48","v":0},{"$f":"BB48","v":0},{"$f":"BC48","v":0},{"$f":"BD48","v":0},{"$f":"BE48","v":1},{"$f":"BF48","v":0},{"$f":"BG48","v":0},{"$f":"BH48","v":1},{"$f":"BG60+BH60","v":1},0,0,{"$f":"BK60","v":0},{"$f":"BM59","v":0},{"$f":"$BJ60*W60","v":0},{"$f":"$BJ60*X60","v":0},{"$f":"$BJ60*Y60","v":0},{"$f":"$BJ60*Z60","v":0},{"$f":"$BJ60*AA60","v":0},{"$f":"$BJ60*AB60","v":0},{"$f":"$BJ60*AC60","v":0},{"$f":"$BJ60*AD60","v":0},{"$f":"$BJ60*AE60","v":0},{"$f":"$BJ60*AF60","v":0},{"$f":"$BJ60*AG60","v":0},{"$f":"$BJ60*AH60","v":0},{"$f":"$BJ60*AI60","v":0},{"$f":"$BJ60*AJ60","v":0},{"$f":"$BJ60*AK60","v":0},{"$f":"$BJ60*AL60","v":0},{"$f":"F60/Q60","v":625.28811689529095},{"$f":"I60/R60","v":2200.4162005614453},{"$f":"L60/S60","v":85737.001305975995}]
[{"$f":"'[1]Monthly Data'!A61","v":"2016-12-01"},{"$f":"'[1]Monthly Data'!B61","v":2016},{"$f":"MONTH(A61)","v":12},{"$f":"'[1]Monthly Data'!D61","v":12042494.786609141},{"$f":"'[1]Monthly Data'!E61","v":198370.29154496465},{"$f":"'[1]Monthly Data'!F61","v":12240865.078154106},{"$f":"'[1]Monthly Data'!G61","v":4193924.0553414854},{"$f":"'[1]Monthly Data'!H61","v":246828.58648979184},{"$f":"'[1]Monthly Data'!I61","v":4440752.6418312769},{"$f":"'[1]Monthly Data'!J61","v":10221670.924776817},{"$f":"'[1]Monthly Data'!K61","v":255809.82296543571},{"$f":"'[1]Monthly Data'!L61","v":10477480.747742252},{"$f":"'[1]Monthly Data'!M61","v":221504.91586598798},{"$f":"'[1]Monthly Data'!N61","v":31784.619114312391},{"$f":"'[1]Monthly Data'!O61","v":26087.759999999998},{"$f":"'[1]Monthly Data'!P61","v":474.01000000000005},{"$f":"'[1]Monthly Data'!Q61","v":14928},{"$f":"'[1]Monthly Data'!R61","v":1744.5},{"$f":"'[1]Monthly Data'!S61","v":130},{"$f":"'[1]Monthly Data'!T61","v":3069},{"$f":"'[1]Monthly Data'!U61","v":30},{"$f":"[1]Weather!C181","v":-1.2387096774193549},{"$f":"[1]Weather!D181","v":720.4},{"$f":"[1]Weather!E181","v":0},{"$f":"[1]Weather!F181","v":658.4},{"$f":"[1]Weather!G181","v":0},{"$f":"[1]Weather!H181","v":596.4},{"$f":"[1]Weather!I181","v":0},{"$f":"[1]Weather!J181","v":534.4},{"$f":"[1]Weather!K181","v":0},{"$f":"[1]Weather!L181","v":472.4},{"$f":"[1]Weather!M181","v":0},{"$f":"[1]Weather!N181","v":410.4},{"$f":"[1]Weather!O181","v":0},{"$f":"[1]Weather!P181","v":348.4},{"$f":"[1]Weather!Q181","v":0},{"$f":"[1]Weather!R181","v":286.39999999999998},{"$f":"[1]Weather!S181","v":0},{"$f":"[1]Economic!C61","v":692620.80000000005},{"$f":"[1]Economic!D61","v":6952.3},{"$f":"[1]Economic!E61","v":6962},{"$f":"[1]Economic!F61","v":99.9},{"$f":"[1]Economic!G61","v":100.6},{"$f":"AR13","v":31},21,{"$f":"1+AT60","v":60},{"$f":"AU49","v":0},{"$f":"AV49","v":0},{"$f":"AW49","v":0},{"$f":"AX49","v":0},{"$f":"AY49","v":0},{"$f":"AZ49","v":0},{"$f":"BA49","v":0},{"$f":"BB49","v":0},{"$f":"BC49","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"BF49","v":1},{"$f":"BG49","v":0},{"$f":"BH49","v":0},{"$f":"BG61+BH61","v":0},0,0,{"$f":"BK61","v":0},{"$f":"BM60","v":0},{"$f":"$BJ61*W61","v":0},{"$f":"$BJ61*X61","v":0},{"$f":"$BJ61*Y61","v":0},{"$f":"$BJ61*Z61","v":0},{"$f":"$BJ61*AA61","v":0},{"$f":"$BJ61*AB61","v":0},{"$f":"$BJ61*AC61","v":0},{"$f":"$BJ61*AD61","v":0},{"$f":"$BJ61*AE61","v":0},{"$f":"$BJ61*AF61","v":0},{"$f":"$BJ61*AG61","v":0},{"$f":"$BJ61*AH61","v":0},{"$f":"$BJ61*AI61","v":0},{"$f":"$BJ61*AJ61","v":0},{"$f":"$BJ61*AK61","v":0},{"$f":"$BJ61*AL61","v":0},{"$f":"F61/Q61","v":819.99364135544647},{"$f":"I61/R61","v":2545.5733114538702},{"$f":"L61/S61","v":80596.005751863486}]
[{"$f":"'[1]Monthly Data'!A62","v":"2017-01-01"},{"$f":"'[1]Monthly Data'!B62","v":2017},{"$f":"MONTH(A62)","v":1},{"$f":"'[1]Monthly Data'!D62","v":12402016.336484401},{"$f":"'[1]Monthly Data'!E62","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F62","v":12826181.980131179},{"$f":"'[1]Monthly Data'!G62","v":4320040.4514866741},{"$f":"'[1]Monthly Data'!H62","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I62","v":4569699.409205813},{"$f":"'[1]Monthly Data'!J62","v":11262659.046966342},{"$f":"'[1]Monthly Data'!K62","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L62","v":11624581.712659625},{"$f":"'[1]Monthly Data'!M62","v":133380.70118369928},{"$f":"'[1]Monthly Data'!N62","v":33734.31912765107},{"$f":"'[1]Monthly Data'!O62","v":26034.580000000005},{"$f":"'[1]Monthly Data'!P62","v":474.01000000000005},{"$f":"'[1]Monthly Data'!Q62","v":15020},{"$f":"'[1]Monthly Data'!R62","v":1739},{"$f":"'[1]Monthly Data'!S62","v":126},{"$f":"'[1]Monthly Data'!T62","v":3069},{"$f":"'[1]Monthly Data'!U62","v":30},{"$f":"[1]Weather!C182","v":-1.8064516129032251},{"$f":"[1]Weather!D182","v":738},{"$f":"[1]Weather!E182","v":0},{"$f":"[1]Weather!F182","v":676},{"$f":"[1]Weather!G182","v":0},{"$f":"[1]Weather!H182","v":614},{"$f":"[1]Weather!I182","v":0},{"$f":"[1]Weather!J182","v":552},{"$f":"[1]Weather!K182","v":0},{"$f":"[1]Weather!L182","v":490},{"$f":"[1]Weather!M182","v":0},{"$f":"[1]Weather!N182","v":428},{"$f":"[1]Weather!O182","v":0},{"$f":"[1]Weather!P182","v":366},{"$f":"[1]Weather!Q182","v":0},{"$f":"[1]Weather!R182","v":304},{"$f":"[1]Weather!S182","v":0},{"$f":"[1]Economic!C62","v":711695.1},{"$f":"[1]Economic!D62","v":6971},{"$f":"[1]Economic!E62","v":6942.1},{"$f":"[1]Economic!F62","v":102.6},{"$f":"[1]Economic!G62","v":102.2},{"$f":"AR14","v":31},21,{"$f":"1+AT61","v":61},{"$f":"AU50","v":1},{"$f":"AV50","v":0},{"$f":"AW50","v":0},{"$f":"AX50","v":0},{"$f":"AY50","v":0},{"$f":"AZ50","v":0},{"$f":"BA50","v":0},{"$f":"BB50","v":0},{"$f":"BC50","v":0},{"$f":"BD50","v":0},{"$f":"BE50","v":0},{"$f":"BF50","v":0},{"$f":"BG50","v":0},{"$f":"BH50","v":0},{"$f":"BG62+BH62","v":0},0,0,{"$f":"BK62","v":0},{"$f":"BM61","v":0},{"$f":"$BJ62*W62","v":0},{"$f":"$BJ62*X62","v":0},{"$f":"$BJ62*Y62","v":0},{"$f":"$BJ62*Z62","v":0},{"$f":"$BJ62*AA62","v":0},{"$f":"$BJ62*AB62","v":0},{"$f":"$BJ62*AC62","v":0},{"$f":"$BJ62*AD62","v":0},{"$f":"$BJ62*AE62","v":0},{"$f":"$BJ62*AF62","v":0},{"$f":"$BJ62*AG62","v":0},{"$f":"$BJ62*AH62","v":0},{"$f":"$BJ62*AI62","v":0},{"$f":"$BJ62*AJ62","v":0},{"$f":"$BJ62*AK62","v":0},{"$f":"$BJ62*AL62","v":0},{"$f":"F62/Q62","v":853.94021172644329},{"$f":"I62/R62","v":2627.7742433615945},{"$f":"L62/S62","v":92258.585021108142}]
[{"$f":"'[1]Monthly Data'!A63","v":"2017-02-01"},{"$f":"'[1]Monthly Data'!B63","v":2017},{"$f":"MONTH(A63)","v":2},{"$f":"'[1]Monthly Data'!D63","v":10732724.525906282},{"$f":"'[1]Monthly Data'!E63","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F63","v":11156890.16955306},{"$f":"'[1]Monthly Data'!G63","v":3893047.7223456632},{"$f":"'[1]Monthly Data'!H63","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I63","v":4142706.6800648021},{"$f":"'[1]Monthly Data'!J63","v":10276279.219916252},{"$f":"'[1]Monthly Data'!K63","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L63","v":10638201.885609536},{"$f":"'[1]Monthly Data'!M63","v":108624.99508405513},{"$f":"'[1]Monthly Data'!N63","v":30132.438308656801},{"$f":"'[1]Monthly Data'!O63","v":25927.160000000003},{"$f":"'[1]Monthly Data'!P63","v":427.40999999999997},{"$f":"'[1]Monthly Data'!Q63","v":14981},{"$f":"'[1]Monthly Data'!R63","v":1744},{"$f":"'[1]Monthly Data'!S63","v":126},{"$f":"'[1]Monthly Data'!T63","v":3069},{"$f":"'[1]Monthly Data'!U63","v":30},{"$f":"[1]Weather!C183","v":-0.30000000000000054},{"$f":"[1]Weather!D183","v":624.4},{"$f":"[1]Weather!E183","v":0},{"$f":"[1]Weather!F183","v":568.4},{"$f":"[1]Weather!G183","v":0},{"$f":"[1]Weather!H183","v":512.4},{"$f":"[1]Weather!I183","v":0},{"$f":"[1]Weather!J183","v":456.4},{"$f":"[1]Weather!K183","v":0},{"$f":"[1]Weather!L183","v":400.4},{"$f":"[1]Weather!M183","v":0},{"$f":"[1]Weather!N183","v":344.4},{"$f":"[1]Weather!O183","v":0},{"$f":"[1]Weather!P183","v":288.39999999999998},{"$f":"[1]Weather!Q183","v":0},{"$f":"[1]Weather!R183","v":236.2},{"$f":"[1]Weather!S183","v":3.8},{"$f":"[1]Economic!C63","v":711695.1},{"$f":"[1]Economic!D63","v":6987.8},{"$f":"[1]Economic!E63","v":6920.9},{"$f":"[1]Economic!F63","v":105.9},{"$f":"[1]Economic!G63","v":104.1},{"$f":"AR15","v":28},19,{"$f":"1+AT62","v":62},{"$f":"AU51","v":0},{"$f":"AV51","v":1},{"$f":"AW51","v":0},{"$f":"AX51","v":0},{"$f":"AY51","v":0},{"$f":"AZ51","v":0},{"$f":"BA51","v":0},{"$f":"BB51","v":0},{"$f":"BC51","v":0},{"$f":"BD51","v":0},{"$f":"BE51","v":0},{"$f":"BF51","v":0},{"$f":"BG51","v":0},{"$f":"BH51","v":0},{"$f":"BG63+BH63","v":0},0,0,{"$f":"BK63","v":0},{"$f":"BM62","v":0},{"$f":"$BJ63*W63","v":0},{"$f":"$BJ63*X63","v":0},{"$f":"$BJ63*Y63","v":0},{"$f":"$BJ63*Z63","v":0},{"$f":"$BJ63*AA63","v":0},{"$f":"$BJ63*AB63","v":0},{"$f":"$BJ63*AC63","v":0},{"$f":"$BJ63*AD63","v":0},{"$f":"$BJ63*AE63","v":0},{"$f":"$BJ63*AF63","v":0},{"$f":"$BJ63*AG63","v":0},{"$f":"$BJ63*AH63","v":0},{"$f":"$BJ63*AI63","v":0},{"$f":"$BJ63*AJ63","v":0},{"$f":"$BJ63*AK63","v":0},{"$f":"$BJ63*AL63","v":0},{"$f":"F63/Q63","v":744.73601024985385},{"$f":"I63/R63","v":2375.4052064591756},{"$f":"L63/S63","v":84430.173695313773}]
[{"$f":"'[1]Monthly Data'!A64","v":"2017-03-01"},{"$f":"'[1]Monthly Data'!B64","v":2017},{"$f":"MONTH(A64)","v":3},{"$f":"'[1]Monthly Data'!D64","v":11246900.818313407},{"$f":"'[1]Monthly Data'!E64","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F64","v":11671066.461960185},{"$f":"'[1]Monthly Data'!G64","v":4171063.5601851279},{"$f":"'[1]Monthly Data'!H64","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I64","v":4420722.5179042667},{"$f":"'[1]Monthly Data'!J64","v":11335383.600888738},{"$f":"'[1]Monthly Data'!K64","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L64","v":11697306.266582021},{"$f":"'[1]Monthly Data'!M64","v":107105.11364760959},{"$f":"'[1]Monthly Data'!N64","v":33972.705482192883},{"$f":"'[1]Monthly Data'!O64","v":25972.27},{"$f":"'[1]Monthly Data'!P64","v":287.61},{"$f":"'[1]Monthly Data'!Q64","v":14985},{"$f":"'[1]Monthly Data'!R64","v":1736},{"$f":"'[1]Monthly Data'!S64","v":124},{"$f":"'[1]Monthly Data'!T64","v":3069},{"$f":"'[1]Monthly Data'!U64","v":30},{"$f":"[1]Weather!C184","v":-1.6478504703728338},{"$f":"[1]Weather!D184","v":733.1},{"$f":"[1]Weather!E184","v":0},{"$f":"[1]Weather!F184","v":671.1},{"$f":"[1]Weather!G184","v":0},{"$f":"[1]Weather!H184","v":609.1},{"$f":"[1]Weather!I184","v":0},{"$f":"[1]Weather!J184","v":547.1},{"$f":"[1]Weather!K184","v":0},{"$f":"[1]Weather!L184","v":485.1},{"$f":"[1]Weather!M184","v":0},{"$f":"[1]Weather!N184","v":423.1},{"$f":"[1]Weather!O184","v":0},{"$f":"[1]Weather!P184","v":361.1},{"$f":"[1]Weather!Q184","v":0},{"$f":"[1]Weather!R184","v":301.10000000000002},{"$f":"[1]Weather!S184","v":2},{"$f":"[1]Economic!C64","v":711695.1},{"$f":"[1]Economic!D64","v":7000.6},{"$f":"[1]Economic!E64","v":6896.8},{"$f":"[1]Economic!F64","v":109.2},{"$f":"[1]Economic!G64","v":107},{"$f":"AR16","v":31},22,{"$f":"1+AT63","v":63},{"$f":"AU52","v":0},{"$f":"AV52","v":0},{"$f":"AW52","v":1},{"$f":"AX52","v":0},{"$f":"AY52","v":0},{"$f":"AZ52","v":0},{"$f":"BA52","v":0},{"$f":"BB52","v":0},{"$f":"BC52","v":0},{"$f":"BD52","v":0},{"$f":"BE52","v":0},{"$f":"BF52","v":0},{"$f":"BG52","v":1},{"$f":"BH52","v":0},{"$f":"BG64+BH64","v":1},0,0,{"$f":"BK64","v":0},{"$f":"BM63","v":0},{"$f":"$BJ64*W64","v":0},{"$f":"$BJ64*X64","v":0},{"$f":"$BJ64*Y64","v":0},{"$f":"$BJ64*Z64","v":0},{"$f":"$BJ64*AA64","v":0},{"$f":"$BJ64*AB64","v":0},{"$f":"$BJ64*AC64","v":0},{"$f":"$BJ64*AD64","v":0},{"$f":"$BJ64*AE64","v":0},{"$f":"$BJ64*AF64","v":0},{"$f":"$BJ64*AG64","v":0},{"$f":"$BJ64*AH64","v":0},{"$f":"$BJ64*AI64","v":0},{"$f":"$BJ64*AJ64","v":0},{"$f":"$BJ64*AK64","v":0},{"$f":"$BJ64*AL64","v":0},{"$f":"F64/Q64","v":778.84994741142373},{"$f":"I64/R64","v":2546.4991462582179},{"$f":"L64/S64","v":94333.115053080823}]
[{"$f":"'[1]Monthly Data'!A65","v":"2017-04-01"},{"$f":"'[1]Monthly Data'!B65","v":2017},{"$f":"MONTH(A65)","v":4},{"$f":"'[1]Monthly Data'!D65","v":8824164.5158211607},{"$f":"'[1]Monthly Data'!E65","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F65","v":9248330.1594679393},{"$f":"'[1]Monthly Data'!G65","v":3496506.3587449682},{"$f":"'[1]Monthly Data'!H65","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I65","v":3746165.316464107},{"$f":"'[1]Monthly Data'!J65","v":9494360.7801229116},{"$f":"'[1]Monthly Data'!K65","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L65","v":9856283.4458161946},{"$f":"'[1]Monthly Data'!M65","v":90299.89731232998},{"$f":"'[1]Monthly Data'!N65","v":33841.683340002674},{"$f":"'[1]Monthly Data'!O65","v":25778.839999999997},{"$f":"'[1]Monthly Data'!P65","v":287.61},{"$f":"'[1]Monthly Data'!Q65","v":14923},{"$f":"'[1]Monthly Data'!R65","v":1748},{"$f":"'[1]Monthly Data'!S65","v":125},{"$f":"'[1]Monthly Data'!T65","v":3069},{"$f":"'[1]Monthly Data'!U65","v":30},{"$f":"[1]Weather!C185","v":8.0533333333333328},{"$f":"[1]Weather!D185","v":418.4},{"$f":"[1]Weather!E185","v":0},{"$f":"[1]Weather!F185","v":358.4},{"$f":"[1]Weather!G185","v":0},{"$f":"[1]Weather!H185","v":298.89999999999998},{"$f":"[1]Weather!I185","v":0.5},{"$f":"[1]Weather!J185","v":240.9},{"$f":"[1]Weather!K185","v":2.5},{"$f":"[1]Weather!L185","v":185.2},{"$f":"[1]Weather!M185","v":6.8},{"$f":"[1]Weather!N185","v":134.9},{"$f":"[1]Weather!O185","v":16.5},{"$f":"[1]Weather!P185","v":91.3},{"$f":"[1]Weather!Q185","v":32.9},{"$f":"[1]Weather!R185","v":53.6},{"$f":"[1]Weather!S185","v":55.2},{"$f":"[1]Economic!C65","v":711695.1},{"$f":"[1]Economic!D65","v":6999.5},{"$f":"[1]Economic!E65","v":6905.1},{"$f":"[1]Economic!F65","v":111.5},{"$f":"[1]Economic!G65","v":110.1},{"$f":"AR17","v":30},21,{"$f":"1+AT64","v":64},{"$f":"AU53","v":0},{"$f":"AV53","v":0},{"$f":"AW53","v":0},{"$f":"AX53","v":1},{"$f":"AY53","v":0},{"$f":"AZ53","v":0},{"$f":"BA53","v":0},{"$f":"BB53","v":0},{"$f":"BC53","v":0},{"$f":"BD53","v":0},{"$f":"BE53","v":0},{"$f":"BF53","v":0},{"$f":"BG53","v":1},{"$f":"BH53","v":0},{"$f":"BG65+BH65","v":1},0,0,{"$f":"BK65","v":0},{"$f":"BM64","v":0},{"$f":"$BJ65*W65","v":0},{"$f":"$BJ65*X65","v":0},{"$f":"$BJ65*Y65","v":0},{"$f":"$BJ65*Z65","v":0},{"$f":"$BJ65*AA65","v":0},{"$f":"$BJ65*AB65","v":0},{"$f":"$BJ65*AC65","v":0},{"$f":"$BJ65*AD65","v":0},{"$f":"$BJ65*AE65","v":0},{"$f":"$BJ65*AF65","v":0},{"$f":"$BJ65*AG65","v":0},{"$f":"$BJ65*AH65","v":0},{"$f":"$BJ65*AI65","v":0},{"$f":"$BJ65*AJ65","v":0},{"$f":"$BJ65*AK65","v":0},{"$f":"$BJ65*AL65","v":0},{"$f":"F65/Q65","v":619.73665881310319},{"$f":"I65/R65","v":2143.1151696018919},{"$f":"L65/S65","v":78850.267566529554}]
[{"$f":"'[1]Monthly Data'!A66","v":"2017-05-01"},{"$f":"'[1]Monthly Data'!B66","v":2017},{"$f":"MONTH(A66)","v":5},{"$f":"'[1]Monthly Data'!D66","v":8161256.906336261},{"$f":"'[1]Monthly Data'!E66","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F66","v":8585422.5499830395},{"$f":"'[1]Monthly Data'!G66","v":3468969.0901791146},{"$f":"'[1]Monthly Data'!H66","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I66","v":3718628.0478982534},{"$f":"'[1]Monthly Data'!J66","v":10255185.620479725},{"$f":"'[1]Monthly Data'!K66","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L66","v":10617108.286173008},{"$f":"'[1]Monthly Data'!M66","v":81461.249942270821},{"$f":"'[1]Monthly Data'!N66","v":31829.167667066831},{"$f":"'[1]Monthly Data'!O66","v":24976.589999999997},{"$f":"'[1]Monthly Data'!P66","v":287.61},{"$f":"'[1]Monthly Data'!Q66","v":15053},{"$f":"'[1]Monthly Data'!R66","v":1737},{"$f":"'[1]Monthly Data'!S66","v":125},{"$f":"'[1]Monthly Data'!T66","v":3069},{"$f":"'[1]Monthly Data'!U66","v":30},{"$f":"[1]Weather!C186","v":11.148387096774194},{"$f":"[1]Weather!D186","v":338.7},{"$f":"[1]Weather!E186","v":2.2999999999999998},{"$f":"[1]Weather!F186","v":278.7},{"$f":"[1]Weather!G186","v":4.3},{"$f":"[1]Weather!H186","v":221},{"$f":"[1]Weather!I186","v":8.6},{"$f":"[1]Weather!J186","v":167.7},{"$f":"[1]Weather!K186","v":17.3},{"$f":"[1]Weather!L186","v":117.6},{"$f":"[1]Weather!M186","v":29.2},{"$f":"[1]Weather!N186","v":75.599999999999994},{"$f":"[1]Weather!O186","v":49.2},{"$f":"[1]Weather!P186","v":43.8},{"$f":"[1]Weather!Q186","v":79.400000000000006},{"$f":"[1]Weather!R186","v":20.2},{"$f":"[1]Weather!S186","v":117.8},{"$f":"[1]Economic!C66","v":711695.1},{"$f":"[1]Economic!D66","v":7006.2},{"$f":"[1]Economic!E66","v":6969.8},{"$f":"[1]Economic!F66","v":112.3},{"$f":"[1]Economic!G66","v":112.3},{"$f":"AR18","v":31},20,{"$f":"1+AT65","v":65},{"$f":"AU54","v":0},{"$f":"AV54","v":0},{"$f":"AW54","v":0},{"$f":"AX54","v":0},{"$f":"AY54","v":1},{"$f":"AZ54","v":0},{"$f":"BA54","v":0},{"$f":"BB54","v":0},{"$f":"BC54","v":0},{"$f":"BD54","v":0},{"$f":"BE54","v":0},{"$f":"BF54","v":0},{"$f":"BG54","v":1},{"$f":"BH54","v":0},{"$f":"BG66+BH66","v":1},0,0,{"$f":"BK66","v":0},{"$f":"BM65","v":0},{"$f":"$BJ66*W66","v":0},{"$f":"$BJ66*X66","v":0},{"$f":"$BJ66*Y66","v":0},{"$f":"$BJ66*Z66","v":0},{"$f":"$BJ66*AA66","v":0},{"$f":"$BJ66*AB66","v":0},{"$f":"$BJ66*AC66","v":0},{"$f":"$BJ66*AD66","v":0},{"$f":"$BJ66*AE66","v":0},{"$f":"$BJ66*AF66","v":0},{"$f":"$BJ66*AG66","v":0},{"$f":"$BJ66*AH66","v":0},{"$f":"$BJ66*AI66","v":0},{"$f":"$BJ66*AJ66","v":0},{"$f":"$BJ66*AK66","v":0},{"$f":"$BJ66*AL66","v":0},{"$f":"F66/Q66","v":570.34627981020662},{"$f":"I66/R66","v":2140.8336487612282},{"$f":"L66/S66","v":84936.866289384066}]
[{"$f":"'[1]Monthly Data'!A67","v":"2017-06-01"},{"$f":"'[1]Monthly Data'!B67","v":2017},{"$f":"MONTH(A67)","v":6},{"$f":"'[1]Monthly Data'!D67","v":8070742.9147809604},{"$f":"'[1]Monthly Data'!E67","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F67","v":8494908.5584277399},{"$f":"'[1]Monthly Data'!G67","v":3471006.0375395976},{"$f":"'[1]Monthly Data'!H67","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I67","v":3720664.9952587364},{"$f":"'[1]Monthly Data'!J67","v":10162898.99275995},{"$f":"'[1]Monthly Data'!K67","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L67","v":10524821.658453234},{"$f":"'[1]Monthly Data'!M67","v":72792.820708211599},{"$f":"'[1]Monthly Data'!N67","v":33369.960384153666},{"$f":"'[1]Monthly Data'!O67","v":26002.260000000002},{"$f":"'[1]Monthly Data'!P67","v":287.61},{"$f":"'[1]Monthly Data'!Q67","v":14924},{"$f":"'[1]Monthly Data'!R67","v":1739},{"$f":"'[1]Monthly Data'!S67","v":125},{"$f":"'[1]Monthly Data'!T67","v":3069},{"$f":"'[1]Monthly Data'!U67","v":30},{"$f":"[1]Weather!C187","v":17.220000000000002},{"$f":"[1]Weather!D187","v":150.80000000000001},{"$f":"[1]Weather!E187","v":7.4},{"$f":"[1]Weather!F187","v":103.5},{"$f":"[1]Weather!G187","v":20.100000000000001},{"$f":"[1]Weather!H187","v":64.3},{"$f":"[1]Weather!I187","v":40.9},{"$f":"[1]Weather!J187","v":34.1},{"$f":"[1]Weather!K187","v":70.7},{"$f":"[1]Weather!L187","v":13.2},{"$f":"[1]Weather!M187","v":109.8},{"$f":"[1]Weather!N187","v":1},{"$f":"[1]Weather!O187","v":157.6},{"$f":"[1]Weather!P187","v":0},{"$f":"[1]Weather!Q187","v":216.6},{"$f":"[1]Weather!R187","v":0},{"$f":"[1]Weather!S187","v":276.60000000000002},{"$f":"[1]Economic!C67","v":711695.1},{"$f":"[1]Economic!D67","v":7010.4},{"$f":"[1]Economic!E67","v":7051.6},{"$f":"[1]Economic!F67","v":113.3},{"$f":"[1]Economic!G67","v":114.7},{"$f":"AR19","v":30},22,{"$f":"1+AT66","v":66},{"$f":"AU55","v":0},{"$f":"AV55","v":0},{"$f":"AW55","v":0},{"$f":"AX55","v":0},{"$f":"AY55","v":0},{"$f":"AZ55","v":1},{"$f":"BA55","v":0},{"$f":"BB55","v":0},{"$f":"BC55","v":0},{"$f":"BD55","v":0},{"$f":"BE55","v":0},{"$f":"BF55","v":0},{"$f":"BG55","v":0},{"$f":"BH55","v":0},{"$f":"BG67+BH67","v":0},0,0,{"$f":"BK67","v":0},{"$f":"BM66","v":0},{"$f":"$BJ67*W67","v":0},{"$f":"$BJ67*X67","v":0},{"$f":"$BJ67*Y67","v":0},{"$f":"$BJ67*Z67","v":0},{"$f":"$BJ67*AA67","v":0},{"$f":"$BJ67*AB67","v":0},{"$f":"$BJ67*AC67","v":0},{"$f":"$BJ67*AD67","v":0},{"$f":"$BJ67*AE67","v":0},{"$f":"$BJ67*AF67","v":0},{"$f":"$BJ67*AG67","v":0},{"$f":"$BJ67*AH67","v":0},{"$f":"$BJ67*AI67","v":0},{"$f":"$BJ67*AJ67","v":0},{"$f":"$BJ67*AK67","v":0},{"$f":"$BJ67*AL67","v":0},{"$f":"F67/Q67","v":569.21124084881671},{"$f":"I67/R67","v":2139.5428379866225},{"$f":"L67/S67","v":84198.573267625863}]
[{"$f":"'[1]Monthly Data'!A68","v":"2017-07-01"},{"$f":"'[1]Monthly Data'!B68","v":2017},{"$f":"MONTH(A68)","v":7},{"$f":"'[1]Monthly Data'!D68","v":9056278.6867618226},{"$f":"'[1]Monthly Data'!E68","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F68","v":9480444.3304086011},{"$f":"'[1]Monthly Data'!G68","v":3789392.472789696},{"$f":"'[1]Monthly Data'!H68","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I68","v":4039051.4305088348},{"$f":"'[1]Monthly Data'!J68","v":9531247.6077796426},{"$f":"'[1]Monthly Data'!K68","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L68","v":9893170.2734729256},{"$f":"'[1]Monthly Data'!M68","v":78102.747196369586},{"$f":"'[1]Monthly Data'!N68","v":34423.691343203951},{"$f":"'[1]Monthly Data'!O68","v":25979.749999999993},{"$f":"'[1]Monthly Data'!P68","v":287.61},{"$f":"'[1]Monthly Data'!Q68","v":15264},{"$f":"'[1]Monthly Data'!R68","v":1748},{"$f":"'[1]Monthly Data'!S68","v":127},{"$f":"'[1]Monthly Data'!T68","v":3069},{"$f":"'[1]Monthly Data'!U68","v":30},{"$f":"[1]Weather!C188","v":19.867741935483874},{"$f":"[1]Weather!D188","v":67.099999999999994},{"$f":"[1]Weather!E188","v":1},{"$f":"[1]Weather!F188","v":20.6},{"$f":"[1]Weather!G188","v":16.5},{"$f":"[1]Weather!H188","v":3.9},{"$f":"[1]Weather!I188","v":61.8},{"$f":"[1]Weather!J188","v":0},{"$f":"[1]Weather!K188","v":119.9},{"$f":"[1]Weather!L188","v":0},{"$f":"[1]Weather!M188","v":181.9},{"$f":"[1]Weather!N188","v":0},{"$f":"[1]Weather!O188","v":243.9},{"$f":"[1]Weather!P188","v":0},{"$f":"[1]Weather!Q188","v":305.89999999999998},{"$f":"[1]Weather!R188","v":0},{"$f":"[1]Weather!S188","v":367.9},{"$f":"[1]Economic!C68","v":711695.1},{"$f":"[1]Economic!D68","v":7022.8},{"$f":"[1]Economic!E68","v":7118.5},{"$f":"[1]Economic!F68","v":114},{"$f":"[1]Economic!G68","v":114.9},{"$f":"AR20","v":31},22,{"$f":"1+AT67","v":67},{"$f":"AU56","v":0},{"$f":"AV56","v":0},{"$f":"AW56","v":0},{"$f":"AX56","v":0},{"$f":"AY56","v":0},{"$f":"AZ56","v":0},{"$f":"BA56","v":1},{"$f":"BB56","v":0},{"$f":"BC56","v":0},{"$f":"BD56","v":0},{"$f":"BE56","v":0},{"$f":"BF56","v":0},{"$f":"BG56","v":0},{"$f":"BH56","v":0},{"$f":"BG68+BH68","v":0},0,0,{"$f":"BK68","v":0},{"$f":"BM67","v":0},{"$f":"$BJ68*W68","v":0},{"$f":"$BJ68*X68","v":0},{"$f":"$BJ68*Y68","v":0},{"$f":"$BJ68*Z68","v":0},{"$f":"$BJ68*AA68","v":0},{"$f":"$BJ68*AB68","v":0},{"$f":"$BJ68*AC68","v":0},{"$f":"$BJ68*AD68","v":0},{"$f":"$BJ68*AE68","v":0},{"$f":"$BJ68*AF68","v":0},{"$f":"$BJ68*AG68","v":0},{"$f":"$BJ68*AH68","v":0},{"$f":"$BJ68*AI68","v":0},{"$f":"$BJ68*AJ68","v":0},{"$f":"$BJ68*AK68","v":0},{"$f":"$BJ68*AL68","v":0},{"$f":"F68/Q68","v":621.0982920865174},{"$f":"I68/R68","v":2310.670154753338},{"$f":"L68/S68","v":77898.978531282875}]
[{"$f":"'[1]Monthly Data'!A69","v":"2017-08-01"},{"$f":"'[1]Monthly Data'!B69","v":2017},{"$f":"MONTH(A69)","v":8},{"$f":"'[1]Monthly Data'!D69","v":8724675.0009408221},{"$f":"'[1]Monthly Data'!E69","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F69","v":9148840.6445876006},{"$f":"'[1]Monthly Data'!G69","v":3707499.9391524931},{"$f":"'[1]Monthly Data'!H69","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I69","v":3957158.896871632},{"$f":"'[1]Monthly Data'!J69","v":10132328.04433449},{"$f":"'[1]Monthly Data'!K69","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L69","v":10494250.710027773},{"$f":"'[1]Monthly Data'!M69","v":88295.15677238637},{"$f":"'[1]Monthly Data'!N69","v":31793.62925170068},{"$f":"'[1]Monthly Data'!O69","v":25670.32},{"$f":"'[1]Monthly Data'!P69","v":287.61},{"$f":"'[1]Monthly Data'!Q69","v":15122},{"$f":"'[1]Monthly Data'!R69","v":1746},{"$f":"'[1]Monthly Data'!S69","v":129},{"$f":"'[1]Monthly Data'!T69","v":3069},{"$f":"'[1]Monthly Data'!U69","v":30},{"$f":"[1]Weather!C189","v":18.816129032258058},{"$f":"[1]Weather!D189","v":100.3},{"$f":"[1]Weather!E189","v":1.6},{"$f":"[1]Weather!F189","v":51.8},{"$f":"[1]Weather!G189","v":15.1},{"$f":"[1]Weather!H189","v":19.3},{"$f":"[1]Weather!I189","v":44.6},{"$f":"[1]Weather!J189","v":5.9},{"$f":"[1]Weather!K189","v":93.2},{"$f":"[1]Weather!L189","v":0},{"$f":"[1]Weather!M189","v":149.30000000000001},{"$f":"[1]Weather!N189","v":0},{"$f":"[1]Weather!O189","v":211.3},{"$f":"[1]Weather!P189","v":0},{"$f":"[1]Weather!Q189","v":273.3},{"$f":"[1]Weather!R189","v":0},{"$f":"[1]Weather!S189","v":335.3},{"$f":"[1]Economic!C69","v":711695.1},{"$f":"[1]Economic!D69","v":7041.5},{"$f":"[1]Economic!E69","v":7139},{"$f":"[1]Economic!F69","v":114},{"$f":"[1]Economic!G69","v":115.4},{"$f":"AR21","v":31},20,{"$f":"1+AT68","v":68},{"$f":"AU57","v":0},{"$f":"AV57","v":0},{"$f":"AW57","v":0},{"$f":"AX57","v":0},{"$f":"AY57","v":0},{"$f":"AZ57","v":0},{"$f":"BA57","v":0},{"$f":"BB57","v":1},{"$f":"BC57","v":0},{"$f":"BD57","v":0},{"$f":"BE57","v":0},{"$f":"BF57","v":0},{"$f":"BG57","v":0},{"$f":"BH57","v":0},{"$f":"BG69+BH69","v":0},0,0,{"$f":"BK69","v":0},{"$f":"BM68","v":0},{"$f":"$BJ69*W69","v":0},{"$f":"$BJ69*X69","v":0},{"$f":"$BJ69*Y69","v":0},{"$f":"$BJ69*Z69","v":0},{"$f":"$BJ69*AA69","v":0},{"$f":"$BJ69*AB69","v":0},{"$f":"$BJ69*AC69","v":0},{"$f":"$BJ69*AD69","v":0},{"$f":"$BJ69*AE69","v":0},{"$f":"$BJ69*AF69","v":0},{"$f":"$BJ69*AG69","v":0},{"$f":"$BJ69*AH69","v":0},{"$f":"$BJ69*AI69","v":0},{"$f":"$BJ69*AJ69","v":0},{"$f":"$BJ69*AK69","v":0},{"$f":"$BJ69*AL69","v":0},{"$f":"F69/Q69","v":605.00202649038488},{"$f":"I69/R69","v":2266.4140302815763},{"$f":"L69/S69","v":81350.780697889713}]
[{"$f":"'[1]Monthly Data'!A70","v":"2017-09-01"},{"$f":"'[1]Monthly Data'!B70","v":2017},{"$f":"MONTH(A70)","v":9},{"$f":"'[1]Monthly Data'!D70","v":8151924.7321264194},{"$f":"'[1]Monthly Data'!E70","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F70","v":8576090.3757731989},{"$f":"'[1]Monthly Data'!G70","v":3428070.8388424739},{"$f":"'[1]Monthly Data'!H70","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I70","v":3677729.7965616127},{"$f":"'[1]Monthly Data'!J70","v":10432795.834865717},{"$f":"'[1]Monthly Data'!K70","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L70","v":10794718.500559},{"$f":"'[1]Monthly Data'!M70","v":98174.326656827616},{"$f":"'[1]Monthly Data'!N70","v":33438.750833666818},{"$f":"'[1]Monthly Data'!O70","v":24722.83},{"$f":"'[1]Monthly Data'!P70","v":287.61},{"$f":"'[1]Monthly Data'!Q70","v":15188},{"$f":"'[1]Monthly Data'!R70","v":1740},{"$f":"'[1]Monthly Data'!S70","v":127},{"$f":"'[1]Monthly Data'!T70","v":3069},{"$f":"'[1]Monthly Data'!U70","v":30},{"$f":"[1]Weather!C190","v":17.433333333333334},{"$f":"[1]Weather!D190","v":147.69999999999999},{"$f":"[1]Weather!E190","v":10.7},{"$f":"[1]Weather!F190","v":103.5},{"$f":"[1]Weather!G190","v":26.5},{"$f":"[1]Weather!H190","v":69},{"$f":"[1]Weather!I190","v":52},{"$f":"[1]Weather!J190","v":40.9},{"$f":"[1]Weather!K190","v":83.9},{"$f":"[1]Weather!L190","v":18.100000000000001},{"$f":"[1]Weather!M190","v":121.1},{"$f":"[1]Weather!N190","v":5.2},{"$f":"[1]Weather!O190","v":168.2},{"$f":"[1]Weather!P190","v":1.6},{"$f":"[1]Weather!Q190","v":224.6},{"$f":"[1]Weather!R190","v":0},{"$f":"[1]Weather!S190","v":283},{"$f":"[1]Economic!C70","v":711695.1},{"$f":"[1]Economic!D70","v":7068.5},{"$f":"[1]Economic!E70","v":7121.5},{"$f":"[1]Economic!F70","v":114.1},{"$f":"[1]Economic!G70","v":115},{"$f":"AR22","v":30},21,{"$f":"1+AT69","v":69},{"$f":"AU58","v":0},{"$f":"AV58","v":0},{"$f":"AW58","v":0},{"$f":"AX58","v":0},{"$f":"AY58","v":0},{"$f":"AZ58","v":0},{"$f":"BA58","v":0},{"$f":"BB58","v":0},{"$f":"BC58","v":1},{"$f":"BD58","v":0},{"$f":"BE58","v":0},{"$f":"BF58","v":0},{"$f":"BG58","v":0},{"$f":"BH58","v":1},{"$f":"BG70+BH70","v":1},0,0,{"$f":"BK70","v":0},{"$f":"BM69","v":0},{"$f":"$BJ70*W70","v":0},{"$f":"$BJ70*X70","v":0},{"$f":"$BJ70*Y70","v":0},{"$f":"$BJ70*Z70","v":0},{"$f":"$BJ70*AA70","v":0},{"$f":"$BJ70*AB70","v":0},{"$f":"$BJ70*AC70","v":0},{"$f":"$BJ70*AD70","v":0},{"$f":"$BJ70*AE70","v":0},{"$f":"$BJ70*AF70","v":0},{"$f":"$BJ70*AG70","v":0},{"$f":"$BJ70*AH70","v":0},{"$f":"$BJ70*AI70","v":0},{"$f":"$BJ70*AJ70","v":0},{"$f":"$BJ70*AK70","v":0},{"$f":"$BJ70*AL70","v":0},{"$f":"F70/Q70","v":564.66225808356592},{"$f":"I70/R70","v":2113.6378141158693},{"$f":"L70/S70","v":84997.783468968511}]
[{"$f":"'[1]Monthly Data'!A71","v":"2017-10-01"},{"$f":"'[1]Monthly Data'!B71","v":2017},{"$f":"MONTH(A71)","v":10},{"$f":"'[1]Monthly Data'!D71","v":8318972.3384735566},{"$f":"'[1]Monthly Data'!E71","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F71","v":8743137.9821203351},{"$f":"'[1]Monthly Data'!G71","v":3435622.3948252881},{"$f":"'[1]Monthly Data'!H71","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I71","v":3685281.3525444269},{"$f":"'[1]Monthly Data'!J71","v":10910463.653396899},{"$f":"'[1]Monthly Data'!K71","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L71","v":11272386.319090182},{"$f":"'[1]Monthly Data'!M71","v":115152.76680421273},{"$f":"'[1]Monthly Data'!N71","v":34830.204014939307},{"$f":"'[1]Monthly Data'!O71","v":26566.619999999995},{"$f":"'[1]Monthly Data'!P71","v":287.61},{"$f":"'[1]Monthly Data'!Q71","v":15208},{"$f":"'[1]Monthly Data'!R71","v":1743},{"$f":"'[1]Monthly Data'!S71","v":128},{"$f":"'[1]Monthly Data'!T71","v":3069},{"$f":"'[1]Monthly Data'!U71","v":30},{"$f":"[1]Weather!C191","v":13.074193548387097},{"$f":"[1]Weather!D191","v":276.7},{"$f":"[1]Weather!E191","v":0},{"$f":"[1]Weather!F191","v":214.7},{"$f":"[1]Weather!G191","v":0},{"$f":"[1]Weather!H191","v":158.19999999999999},{"$f":"[1]Weather!I191","v":5.5},{"$f":"[1]Weather!J191","v":111.2},{"$f":"[1]Weather!K191","v":20.5},{"$f":"[1]Weather!L191","v":78.7},{"$f":"[1]Weather!M191","v":50},{"$f":"[1]Weather!N191","v":53.4},{"$f":"[1]Weather!O191","v":86.7},{"$f":"[1]Weather!P191","v":31.4},{"$f":"[1]Weather!Q191","v":126.7},{"$f":"[1]Weather!R191","v":13.8},{"$f":"[1]Weather!S191","v":171.1},{"$f":"[1]Economic!C71","v":711695.1},{"$f":"[1]Economic!D71","v":7092.3},{"$f":"[1]Economic!E71","v":7117.9},{"$f":"[1]Economic!F71","v":114.8},{"$f":"[1]Economic!G71","v":116.6},{"$f":"AR23","v":31},21,{"$f":"1+AT70","v":70},{"$f":"AU59","v":0},{"$f":"AV59","v":0},{"$f":"AW59","v":0},{"$f":"AX59","v":0},{"$f":"AY59","v":0},{"$f":"AZ59","v":0},{"$f":"BA59","v":0},{"$f":"BB59","v":0},{"$f":"BC59","v":0},{"$f":"BD59","v":1},{"$f":"BE59","v":0},{"$f":"BF59","v":0},{"$f":"BG59","v":0},{"$f":"BH59","v":1},{"$f":"BG71+BH71","v":1},0,0,{"$f":"BK71","v":0},{"$f":"BM70","v":0},{"$f":"$BJ71*W71","v":0},{"$f":"$BJ71*X71","v":0},{"$f":"$BJ71*Y71","v":0},{"$f":"$BJ71*Z71","v":0},{"$f":"$BJ71*AA71","v":0},{"$f":"$BJ71*AB71","v":0},{"$f":"$BJ71*AC71","v":0},{"$f":"$BJ71*AD71","v":0},{"$f":"$BJ71*AE71","v":0},{"$f":"$BJ71*AF71","v":0},{"$f":"$BJ71*AG71","v":0},{"$f":"$BJ71*AH71","v":0},{"$f":"$BJ71*AI71","v":0},{"$f":"$BJ71*AJ71","v":0},{"$f":"$BJ71*AK71","v":0},{"$f":"$BJ71*AL71","v":0},{"$f":"F71/Q71","v":574.90386521043763},{"$f":"I71/R71","v":2114.332388149413},{"$f":"L71/S71","v":88065.518117892047}]
[{"$f":"'[1]Monthly Data'!A72","v":"2017-11-01"},{"$f":"'[1]Monthly Data'!B72","v":2017},{"$f":"MONTH(A72)","v":11},{"$f":"'[1]Monthly Data'!D72","v":9874516.6713623516},{"$f":"'[1]Monthly Data'!E72","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F72","v":10298682.31500913},{"$f":"'[1]Monthly Data'!G72","v":3671837.9661032245},{"$f":"'[1]Monthly Data'!H72","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I72","v":3921496.9238223634},{"$f":"'[1]Monthly Data'!J72","v":10855073.548756536},{"$f":"'[1]Monthly Data'!K72","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L72","v":11216996.214449819},{"$f":"'[1]Monthly Data'!M72","v":123139.42304950654},{"$f":"'[1]Monthly Data'!N72","v":34180.595657870996},{"$f":"'[1]Monthly Data'!O72","v":26094.429999999997},{"$f":"'[1]Monthly Data'!P72","v":287.61},{"$f":"'[1]Monthly Data'!Q72","v":15218},{"$f":"'[1]Monthly Data'!R72","v":1738},{"$f":"'[1]Monthly Data'!S72","v":130},{"$f":"'[1]Monthly Data'!T72","v":3069},{"$f":"'[1]Monthly Data'!U72","v":30},{"$f":"[1]Weather!C192","v":3.1733333333333338},{"$f":"[1]Weather!D192","v":564.79999999999995},{"$f":"[1]Weather!E192","v":0},{"$f":"[1]Weather!F192","v":504.8},{"$f":"[1]Weather!G192","v":0},{"$f":"[1]Weather!H192","v":444.8},{"$f":"[1]Weather!I192","v":0},{"$f":"[1]Weather!J192","v":384.8},{"$f":"[1]Weather!K192","v":0},{"$f":"[1]Weather!L192","v":324.8},{"$f":"[1]Weather!M192","v":0},{"$f":"[1]Weather!N192","v":264.8},{"$f":"[1]Weather!O192","v":0},{"$f":"[1]Weather!P192","v":204.8},{"$f":"[1]Weather!Q192","v":0},{"$f":"[1]Weather!R192","v":148.19999999999999},{"$f":"[1]Weather!S192","v":3.4},{"$f":"[1]Economic!C72","v":711695.1},{"$f":"[1]Economic!D72","v":7114.4},{"$f":"[1]Economic!E72","v":7117.8},{"$f":"[1]Economic!F72","v":114.7},{"$f":"[1]Economic!G72","v":116.3},{"$f":"AR24","v":30},20,{"$f":"1+AT71","v":71},{"$f":"AU60","v":0},{"$f":"AV60","v":0},{"$f":"AW60","v":0},{"$f":"AX60","v":0},{"$f":"AY60","v":0},{"$f":"AZ60","v":0},{"$f":"BA60","v":0},{"$f":"BB60","v":0},{"$f":"BC60","v":0},{"$f":"BD60","v":0},{"$f":"BE60","v":1},{"$f":"BF60","v":0},{"$f":"BG60","v":0},{"$f":"BH60","v":1},{"$f":"BG72+BH72","v":1},0,0,{"$f":"BK72","v":0},{"$f":"BM71","v":0},{"$f":"$BJ72*W72","v":0},{"$f":"$BJ72*X72","v":0},{"$f":"$BJ72*Y72","v":0},{"$f":"$BJ72*Z72","v":0},{"$f":"$BJ72*AA72","v":0},{"$f":"$BJ72*AB72","v":0},{"$f":"$BJ72*AC72","v":0},{"$f":"$BJ72*AD72","v":0},{"$f":"$BJ72*AE72","v":0},{"$f":"$BJ72*AF72","v":0},{"$f":"$BJ72*AG72","v":0},{"$f":"$BJ72*AH72","v":0},{"$f":"$BJ72*AI72","v":0},{"$f":"$BJ72*AJ72","v":0},{"$f":"$BJ72*AK72","v":0},{"$f":"$BJ72*AL72","v":0},{"$f":"F72/Q72","v":676.74348238987579},{"$f":"I72/R72","v":2256.3273439714403},{"$f":"L72/S72","v":86284.586264998608}]
[{"$f":"'[1]Monthly Data'!A73","v":"2017-12-01"},{"$f":"'[1]Monthly Data'!B73","v":2017},{"$f":"MONTH(A73)","v":12},{"$f":"'[1]Monthly Data'!D73","v":13025738.641533405},{"$f":"'[1]Monthly Data'!E73","v":424165.64364677883},{"$f":"'[1]Monthly Data'!F73","v":13449904.285180183},{"$f":"'[1]Monthly Data'!G73","v":4345470.8652827246},{"$f":"'[1]Monthly Data'!H73","v":249658.95771913868},{"$f":"'[1]Monthly Data'!I73","v":4595129.8230018634},{"$f":"'[1]Monthly Data'!J73","v":10712352.511391768},{"$f":"'[1]Monthly Data'!K73","v":361922.66569328256},{"$f":"'[1]Monthly Data'!L73","v":11074275.177085051},{"$f":"'[1]Monthly Data'!M73","v":134400.20226298404},{"$f":"'[1]Monthly Data'!N73","v":34569.169405016903},{"$f":"'[1]Monthly Data'!O73","v":24596.639999999996},{"$f":"'[1]Monthly Data'!P73","v":287.61},{"$f":"'[1]Monthly Data'!Q73","v":15228},{"$f":"'[1]Monthly Data'!R73","v":1732},{"$f":"'[1]Monthly Data'!S73","v":131},{"$f":"'[1]Monthly Data'!T73","v":3069},{"$f":"'[1]Monthly Data'!U73","v":30},{"$f":"[1]Weather!C193","v":-5.0860235213908309},{"$f":"[1]Weather!D193","v":839.7},{"$f":"[1]Weather!E193","v":0},{"$f":"[1]Weather!F193","v":777.7},{"$f":"[1]Weather!G193","v":0},{"$f":"[1]Weather!H193","v":715.7},{"$f":"[1]Weather!I193","v":0},{"$f":"[1]Weather!J193","v":653.70000000000005},{"$f":"[1]Weather!K193","v":0},{"$f":"[1]Weather!L193","v":591.70000000000005},{"$f":"[1]Weather!M193","v":0},{"$f":"[1]Weather!N193","v":529.70000000000005},{"$f":"[1]Weather!O193","v":0},{"$f":"[1]Weather!P193","v":467.7},{"$f":"[1]Weather!Q193","v":0},{"$f":"[1]Weather!R193","v":405.7},{"$f":"[1]Weather!S193","v":0},{"$f":"[1]Economic!C73","v":711695.1},{"$f":"[1]Economic!D73","v":7131.7},{"$f":"[1]Economic!E73","v":7140.2},{"$f":"[1]Economic!F73","v":114},{"$f":"[1]Economic!G73","v":115.3},{"$f":"AR25","v":31},22,{"$f":"1+AT72","v":72},{"$f":"AU61","v":0},{"$f":"AV61","v":0},{"$f":"AW61","v":0},{"$f":"AX61","v":0},{"$f":"AY61","v":0},{"$f":"AZ61","v":0},{"$f":"BA61","v":0},{"$f":"BB61","v":0},{"$f":"BC61","v":0},{"$f":"BD61","v":0},{"$f":"BE61","v":0},{"$f":"BF61","v":1},{"$f":"BG61","v":0},{"$f":"BH61","v":0},{"$f":"BG73+BH73","v":0},0,0,{"$f":"BK73","v":0},{"$f":"BM72","v":0},{"$f":"$BJ73*W73","v":0},{"$f":"$BJ73*X73","v":0},{"$f":"$BJ73*Y73","v":0},{"$f":"$BJ73*Z73","v":0},{"$f":"$BJ73*AA73","v":0},{"$f":"$BJ73*AB73","v":0},{"$f":"$BJ73*AC73","v":0},{"$f":"$BJ73*AD73","v":0},{"$f":"$BJ73*AE73","v":0},{"$f":"$BJ73*AF73","v":0},{"$f":"$BJ73*AG73","v":0},{"$f":"$BJ73*AH73","v":0},{"$f":"$BJ73*AI73","v":0},{"$f":"$BJ73*AJ73","v":0},{"$f":"$BJ73*AK73","v":0},{"$f":"$BJ73*AL73","v":0},{"$f":"F73/Q73","v":883.23511197663402},{"$f":"I73/R73","v":2653.0772650126232},{"$f":"L73/S73","v":84536.451733473674}]
[{"$f":"'[1]Monthly Data'!A74","v":"2018-01-01"},{"$f":"'[1]Monthly Data'!B74","v":2018},{"$f":"MONTH(A74)","v":1},{"$f":"'[1]Monthly Data'!D74","v":13883435.471597927},{"$f":"'[1]Monthly Data'!E74","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F74","v":14458707.003397215},{"$f":"'[1]Monthly Data'!G74","v":4634616.9582139906},{"$f":"'[1]Monthly Data'!H74","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I74","v":4897843.7919995766},{"$f":"'[1]Monthly Data'!J74","v":12061651.908779878},{"$f":"'[1]Monthly Data'!K74","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L74","v":12542863.601587992},{"$f":"'[1]Monthly Data'!M74","v":130566.16517574774},{"$f":"'[1]Monthly Data'!N74","v":32175.028988065817},{"$f":"'[1]Monthly Data'!O74","v":27106.87},{"$f":"'[1]Monthly Data'!P74","v":287.61},{"$f":"'[1]Monthly Data'!Q74","v":15358},{"$f":"'[1]Monthly Data'!R74","v":1745},{"$f":"'[1]Monthly Data'!S74","v":131},{"$f":"'[1]Monthly Data'!T74","v":3069},{"$f":"'[1]Monthly Data'!U74","v":30},{"$f":"[1]Weather!C194","v":-5.1026891800502527},{"$f":"[1]Weather!D194","v":840.2},{"$f":"[1]Weather!E194","v":0},{"$f":"[1]Weather!F194","v":778.2},{"$f":"[1]Weather!G194","v":0},{"$f":"[1]Weather!H194","v":716.2},{"$f":"[1]Weather!I194","v":0},{"$f":"[1]Weather!J194","v":654.20000000000005},{"$f":"[1]Weather!K194","v":0},{"$f":"[1]Weather!L194","v":592.20000000000005},{"$f":"[1]Weather!M194","v":0},{"$f":"[1]Weather!N194","v":530.20000000000005},{"$f":"[1]Weather!O194","v":0},{"$f":"[1]Weather!P194","v":468.2},{"$f":"[1]Weather!Q194","v":0},{"$f":"[1]Weather!R194","v":408.2},{"$f":"[1]Weather!S194","v":2},{"$f":"[1]Economic!C74","v":732426.3},{"$f":"[1]Economic!D74","v":7129.8},{"$f":"[1]Economic!E74","v":7100.3},{"$f":"[1]Economic!F74","v":110.6},{"$f":"[1]Economic!G74","v":110.5},{"$f":"AR26","v":31},20,{"$f":"1+AT73","v":73},{"$f":"AU62","v":1},{"$f":"AV62","v":0},{"$f":"AW62","v":0},{"$f":"AX62","v":0},{"$f":"AY62","v":0},{"$f":"AZ62","v":0},{"$f":"BA62","v":0},{"$f":"BB62","v":0},{"$f":"BC62","v":0},{"$f":"BD62","v":0},{"$f":"BE62","v":0},{"$f":"BF62","v":0},{"$f":"BG62","v":0},{"$f":"BH62","v":0},{"$f":"BG74+BH74","v":0},0,0,{"$f":"BK74","v":0},{"$f":"BM73","v":0},{"$f":"$BJ74*W74","v":0},{"$f":"$BJ74*X74","v":0},{"$f":"$BJ74*Y74","v":0},{"$f":"$BJ74*Z74","v":0},{"$f":"$BJ74*AA74","v":0},{"$f":"$BJ74*AB74","v":0},{"$f":"$BJ74*AC74","v":0},{"$f":"$BJ74*AD74","v":0},{"$f":"$BJ74*AE74","v":0},{"$f":"$BJ74*AF74","v":0},{"$f":"$BJ74*AG74","v":0},{"$f":"$BJ74*AH74","v":0},{"$f":"$BJ74*AI74","v":0},{"$f":"$BJ74*AJ74","v":0},{"$f":"$BJ74*AK74","v":0},{"$f":"$BJ74*AL74","v":0},{"$f":"F74/Q74","v":941.44465447305743},{"$f":"I74/R74","v":2806.7872733521931},{"$f":"L74/S74","v":95747.050393801474}]
[{"$f":"'[1]Monthly Data'!A75","v":"2018-02-01"},{"$f":"'[1]Monthly Data'!B75","v":2018},{"$f":"MONTH(A75)","v":2},{"$f":"'[1]Monthly Data'!D75","v":11384940.451659728},{"$f":"'[1]Monthly Data'!E75","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F75","v":11960211.983459016},{"$f":"'[1]Monthly Data'!G75","v":3979045.0294086551},{"$f":"'[1]Monthly Data'!H75","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I75","v":4242271.8631942412},{"$f":"'[1]Monthly Data'!J75","v":10569743.405669795},{"$f":"'[1]Monthly Data'!K75","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L75","v":11050955.098477909},{"$f":"'[1]Monthly Data'!M75","v":108624.99508405512},{"$f":"'[1]Monthly Data'!N75","v":31694.43230625584},{"$f":"'[1]Monthly Data'!O75","v":26969.469999999998},{"$f":"'[1]Monthly Data'!P75","v":287.61},{"$f":"'[1]Monthly Data'!Q75","v":15245},{"$f":"'[1]Monthly Data'!R75","v":1738},{"$f":"'[1]Monthly Data'!S75","v":132},{"$f":"'[1]Monthly Data'!T75","v":3136},{"$f":"'[1]Monthly Data'!U75","v":30},{"$f":"[1]Weather!C195","v":-1.792857142857144},{"$f":"[1]Weather!D195","v":666.2},{"$f":"[1]Weather!E195","v":0},{"$f":"[1]Weather!F195","v":610.20000000000005},{"$f":"[1]Weather!G195","v":0},{"$f":"[1]Weather!H195","v":554.20000000000005},{"$f":"[1]Weather!I195","v":0},{"$f":"[1]Weather!J195","v":498.2},{"$f":"[1]Weather!K195","v":0},{"$f":"[1]Weather!L195","v":442.2},{"$f":"[1]Weather!M195","v":0},{"$f":"[1]Weather!N195","v":386.2},{"$f":"[1]Weather!O195","v":0},{"$f":"[1]Weather!P195","v":330.2},{"$f":"[1]Weather!Q195","v":0},{"$f":"[1]Weather!R195","v":275.8},{"$f":"[1]Weather!S195","v":1.6},{"$f":"[1]Economic!C75","v":732426.3},{"$f":"[1]Economic!D75","v":7121.1},{"$f":"[1]Economic!E75","v":7053.7},{"$f":"[1]Economic!F75","v":107.9},{"$f":"[1]Economic!G75","v":106.3},{"$f":"AR27","v":28},20,{"$f":"1+AT74","v":74},{"$f":"AU63","v":0},{"$f":"AV63","v":1},{"$f":"AW63","v":0},{"$f":"AX63","v":0},{"$f":"AY63","v":0},{"$f":"AZ63","v":0},{"$f":"BA63","v":0},{"$f":"BB63","v":0},{"$f":"BC63","v":0},{"$f":"BD63","v":0},{"$f":"BE63","v":0},{"$f":"BF63","v":0},{"$f":"BG63","v":0},{"$f":"BH63","v":0},{"$f":"BG75+BH75","v":0},0,0,{"$f":"BK75","v":0},{"$f":"BM74","v":0},{"$f":"$BJ75*W75","v":0},{"$f":"$BJ75*X75","v":0},{"$f":"$BJ75*Y75","v":0},{"$f":"$BJ75*Z75","v":0},{"$f":"$BJ75*AA75","v":0},{"$f":"$BJ75*AB75","v":0},{"$f":"$BJ75*AC75","v":0},{"$f":"$BJ75*AD75","v":0},{"$f":"$BJ75*AE75","v":0},{"$f":"$BJ75*AF75","v":0},{"$f":"$BJ75*AG75","v":0},{"$f":"$BJ75*AH75","v":0},{"$f":"$BJ75*AI75","v":0},{"$f":"$BJ75*AJ75","v":0},{"$f":"$BJ75*AK75","v":0},{"$f":"$BJ75*AL75","v":0},{"$f":"F75/Q75","v":784.53341970869246},{"$f":"I75/R75","v":2440.8929017228083},{"$f":"L75/S75","v":83719.356806650831}]
[{"$f":"'[1]Monthly Data'!A76","v":"2018-03-01"},{"$f":"'[1]Monthly Data'!B76","v":2018},{"$f":"MONTH(A76)","v":3},{"$f":"'[1]Monthly Data'!D76","v":11501016.11392805},{"$f":"'[1]Monthly Data'!E76","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F76","v":12076287.645727338},{"$f":"'[1]Monthly Data'!G76","v":4130187.8020749432},{"$f":"'[1]Monthly Data'!H76","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I76","v":4393414.6358605297},{"$f":"'[1]Monthly Data'!J76","v":11369524.37695927},{"$f":"'[1]Monthly Data'!K76","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L76","v":11850736.069767384},{"$f":"'[1]Monthly Data'!M76","v":105479.33430361391},{"$f":"'[1]Monthly Data'!N76","v":34868.971588635453},{"$f":"'[1]Monthly Data'!O76","v":26484.61},{"$f":"'[1]Monthly Data'!P76","v":287.61},{"$f":"'[1]Monthly Data'!Q76","v":15374},{"$f":"'[1]Monthly Data'!R76","v":1754},{"$f":"'[1]Monthly Data'!S76","v":129},{"$f":"'[1]Monthly Data'!T76","v":3136},{"$f":"'[1]Monthly Data'!U76","v":30},{"$f":"[1]Weather!C196","v":-1.2602170697779262},{"$f":"[1]Weather!D196","v":721.1},{"$f":"[1]Weather!E196","v":0},{"$f":"[1]Weather!F196","v":659.1},{"$f":"[1]Weather!G196","v":0},{"$f":"[1]Weather!H196","v":597.1},{"$f":"[1]Weather!I196","v":0},{"$f":"[1]Weather!J196","v":535.1},{"$f":"[1]Weather!K196","v":0},{"$f":"[1]Weather!L196","v":473.1},{"$f":"[1]Weather!M196","v":0},{"$f":"[1]Weather!N196","v":411.1},{"$f":"[1]Weather!O196","v":0},{"$f":"[1]Weather!P196","v":349.1},{"$f":"[1]Weather!Q196","v":0},{"$f":"[1]Weather!R196","v":287.10000000000002},{"$f":"[1]Weather!S196","v":0},{"$f":"[1]Economic!C76","v":732426.3},{"$f":"[1]Economic!D76","v":7120.5},{"$f":"[1]Economic!E76","v":7013.3},{"$f":"[1]Economic!F76","v":105.9},{"$f":"[1]Economic!G76","v":103.7},{"$f":"AR28","v":31},22,{"$f":"1+AT75","v":75},{"$f":"AU64","v":0},{"$f":"AV64","v":0},{"$f":"AW64","v":1},{"$f":"AX64","v":0},{"$f":"AY64","v":0},{"$f":"AZ64","v":0},{"$f":"BA64","v":0},{"$f":"BB64","v":0},{"$f":"BC64","v":0},{"$f":"BD64","v":0},{"$f":"BE64","v":0},{"$f":"BF64","v":0},{"$f":"BG64","v":1},{"$f":"BH64","v":0},{"$f":"BG76+BH76","v":1},0,0,{"$f":"BK76","v":0},{"$f":"BM75","v":0},{"$f":"$BJ76*W76","v":0},{"$f":"$BJ76*X76","v":0},{"$f":"$BJ76*Y76","v":0},{"$f":"$BJ76*Z76","v":0},{"$f":"$BJ76*AA76","v":0},{"$f":"$BJ76*AB76","v":0},{"$f":"$BJ76*AC76","v":0},{"$f":"$BJ76*AD76","v":0},{"$f":"$BJ76*AE76","v":0},{"$f":"$BJ76*AF76","v":0},{"$f":"$BJ76*AG76","v":0},{"$f":"$BJ76*AH76","v":0},{"$f":"$BJ76*AI76","v":0},{"$f":"$BJ76*AJ76","v":0},{"$f":"$BJ76*AK76","v":0},{"$f":"$BJ76*AL76","v":0},{"$f":"F76/Q76","v":785.5006924500675},{"$f":"I76/R76","v":2504.7973978680329},{"$f":"L76/S76","v":91866.171083468085}]
[{"$f":"'[1]Monthly Data'!A77","v":"2018-04-01"},{"$f":"'[1]Monthly Data'!B77","v":2018},{"$f":"MONTH(A77)","v":4},{"$f":"'[1]Monthly Data'!D77","v":9828482.6727534514},{"$f":"'[1]Monthly Data'!E77","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F77","v":10403754.20455274},{"$f":"'[1]Monthly Data'!G77","v":3695184.3068528124},{"$f":"'[1]Monthly Data'!H77","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I77","v":3958411.1406383985},{"$f":"'[1]Monthly Data'!J77","v":10356480.107455384},{"$f":"'[1]Monthly Data'!K77","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L77","v":10837691.800263498},{"$f":"'[1]Monthly Data'!M77","v":88074.342078049871},{"$f":"'[1]Monthly Data'!N77","v":31778.661998132593},{"$f":"'[1]Monthly Data'!O77","v":28368.31},{"$f":"'[1]Monthly Data'!P77","v":287.61},{"$f":"'[1]Monthly Data'!Q77","v":15309},{"$f":"'[1]Monthly Data'!R77","v":1747},{"$f":"'[1]Monthly Data'!S77","v":137},{"$f":"'[1]Monthly Data'!T77","v":3136},{"$f":"'[1]Monthly Data'!U77","v":30},{"$f":"[1]Weather!C197","v":2.2533333333333334},{"$f":"[1]Weather!D197","v":592.4},{"$f":"[1]Weather!E197","v":0},{"$f":"[1]Weather!F197","v":532.4},{"$f":"[1]Weather!G197","v":0},{"$f":"[1]Weather!H197","v":472.4},{"$f":"[1]Weather!I197","v":0},{"$f":"[1]Weather!J197","v":412.4},{"$f":"[1]Weather!K197","v":0},{"$f":"[1]Weather!L197","v":352.4},{"$f":"[1]Weather!M197","v":0},{"$f":"[1]Weather!N197","v":292.39999999999998},{"$f":"[1]Weather!O197","v":0},{"$f":"[1]Weather!P197","v":234},{"$f":"[1]Weather!Q197","v":1.6},{"$f":"[1]Weather!R197","v":180.6},{"$f":"[1]Weather!S197","v":8.1999999999999993},{"$f":"[1]Economic!C77","v":732426.3},{"$f":"[1]Economic!D77","v":7136.3},{"$f":"[1]Economic!E77","v":7043.4},{"$f":"[1]Economic!F77","v":107.9},{"$f":"[1]Economic!G77","v":105.1},{"$f":"AR29","v":30},21,{"$f":"1+AT76","v":76},{"$f":"AU65","v":0},{"$f":"AV65","v":0},{"$f":"AW65","v":0},{"$f":"AX65","v":1},{"$f":"AY65","v":0},{"$f":"AZ65","v":0},{"$f":"BA65","v":0},{"$f":"BB65","v":0},{"$f":"BC65","v":0},{"$f":"BD65","v":0},{"$f":"BE65","v":0},{"$f":"BF65","v":0},{"$f":"BG65","v":1},{"$f":"BH65","v":0},{"$f":"BG77+BH77","v":1},0,0,{"$f":"BK77","v":0},{"$f":"BM76","v":0},{"$f":"$BJ77*W77","v":0},{"$f":"$BJ77*X77","v":0},{"$f":"$BJ77*Y77","v":0},{"$f":"$BJ77*Z77","v":0},{"$f":"$BJ77*AA77","v":0},{"$f":"$BJ77*AB77","v":0},{"$f":"$BJ77*AC77","v":0},{"$f":"$BJ77*AD77","v":0},{"$f":"$BJ77*AE77","v":0},{"$f":"$BJ77*AF77","v":0},{"$f":"$BJ77*AG77","v":0},{"$f":"$BJ77*AH77","v":0},{"$f":"$BJ77*AI77","v":0},{"$f":"$BJ77*AJ77","v":0},{"$f":"$BJ77*AK77","v":0},{"$f":"$BJ77*AL77","v":0},{"$f":"F77/Q77","v":679.58417953835908},{"$f":"I77/R77","v":2265.8335092377783},{"$f":"L77/S77","v":79107.239417981735}]
[{"$f":"'[1]Monthly Data'!A78","v":"2018-05-01"},{"$f":"'[1]Monthly Data'!B78","v":2018},{"$f":"MONTH(A78)","v":5},{"$f":"'[1]Monthly Data'!D78","v":8619745.1538112145},{"$f":"'[1]Monthly Data'!E78","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F78","v":9195016.685610503},{"$f":"'[1]Monthly Data'!G78","v":3545274.159342139},{"$f":"'[1]Monthly Data'!H78","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I78","v":3808500.9931277251},{"$f":"'[1]Monthly Data'!J78","v":10469681.680061162},{"$f":"'[1]Monthly Data'!K78","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L78","v":10950893.372869276},{"$f":"'[1]Monthly Data'!M78","v":79424.877222573617},{"$f":"'[1]Monthly Data'!N78","v":33064.713352007471},{"$f":"'[1]Monthly Data'!O78","v":24841.78},{"$f":"'[1]Monthly Data'!P78","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q78","v":15374},{"$f":"'[1]Monthly Data'!R78","v":1745},{"$f":"'[1]Monthly Data'!S78","v":127},{"$f":"'[1]Monthly Data'!T78","v":3136},{"$f":"'[1]Monthly Data'!U78","v":30},{"$f":"[1]Weather!C198","v":14.38709677419355},{"$f":"[1]Weather!D198","v":240.8},{"$f":"[1]Weather!E198","v":4.8},{"$f":"[1]Weather!F198","v":187.7},{"$f":"[1]Weather!G198","v":13.7},{"$f":"[1]Weather!H198","v":138.80000000000001},{"$f":"[1]Weather!I198","v":26.8},{"$f":"[1]Weather!J198","v":95.5},{"$f":"[1]Weather!K198","v":45.5},{"$f":"[1]Weather!L198","v":59.6},{"$f":"[1]Weather!M198","v":71.599999999999994},{"$f":"[1]Weather!N198","v":32.200000000000003},{"$f":"[1]Weather!O198","v":106.2},{"$f":"[1]Weather!P198","v":14},{"$f":"[1]Weather!Q198","v":150},{"$f":"[1]Weather!R198","v":5.9},{"$f":"[1]Weather!S198","v":203.9},{"$f":"[1]Economic!C78","v":732426.3},{"$f":"[1]Economic!D78","v":7145.7},{"$f":"[1]Economic!E78","v":7111},{"$f":"[1]Economic!F78","v":109.4},{"$f":"[1]Economic!G78","v":107.9},{"$f":"AR30","v":31},21,{"$f":"1+AT77","v":77},{"$f":"AU66","v":0},{"$f":"AV66","v":0},{"$f":"AW66","v":0},{"$f":"AX66","v":0},{"$f":"AY66","v":1},{"$f":"AZ66","v":0},{"$f":"BA66","v":0},{"$f":"BB66","v":0},{"$f":"BC66","v":0},{"$f":"BD66","v":0},{"$f":"BE66","v":0},{"$f":"BF66","v":0},{"$f":"BG66","v":1},{"$f":"BH66","v":0},{"$f":"BG78+BH78","v":1},0,0,{"$f":"BK78","v":0},{"$f":"BM77","v":0},{"$f":"$BJ78*W78","v":0},{"$f":"$BJ78*X78","v":0},{"$f":"$BJ78*Y78","v":0},{"$f":"$BJ78*Z78","v":0},{"$f":"$BJ78*AA78","v":0},{"$f":"$BJ78*AB78","v":0},{"$f":"$BJ78*AC78","v":0},{"$f":"$BJ78*AD78","v":0},{"$f":"$BJ78*AE78","v":0},{"$f":"$BJ78*AF78","v":0},{"$f":"$BJ78*AG78","v":0},{"$f":"$BJ78*AH78","v":0},{"$f":"$BJ78*AI78","v":0},{"$f":"$BJ78*AJ78","v":0},{"$f":"$BJ78*AK78","v":0},{"$f":"$BJ78*AL78","v":0},{"$f":"F78/Q78","v":598.08876581309369},{"$f":"I78/R78","v":2182.5220590989829},{"$f":"L78/S78","v":86227.506872986414}]
[{"$f":"'[1]Monthly Data'!A79","v":"2018-06-01"},{"$f":"'[1]Monthly Data'!B79","v":2018},{"$f":"MONTH(A79)","v":6},{"$f":"'[1]Monthly Data'!D79","v":8910906.6055843309},{"$f":"'[1]Monthly Data'!E79","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F79","v":9486178.1373836193},{"$f":"'[1]Monthly Data'!G79","v":3630673.8203668571},{"$f":"'[1]Monthly Data'!H79","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I79","v":3893900.6541524432},{"$f":"'[1]Monthly Data'!J79","v":10520542.293892801},{"$f":"'[1]Monthly Data'!K79","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L79","v":11001753.986700915},{"$f":"'[1]Monthly Data'!M79","v":70972.987078702441},{"$f":"'[1]Monthly Data'!N79","v":33761.116446578635},{"$f":"'[1]Monthly Data'!O79","v":26233.82},{"$f":"'[1]Monthly Data'!P79","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q79","v":15358},{"$f":"'[1]Monthly Data'!R79","v":1749},{"$f":"'[1]Monthly Data'!S79","v":127},{"$f":"'[1]Monthly Data'!T79","v":3136},{"$f":"'[1]Monthly Data'!U79","v":30},{"$f":"[1]Weather!C199","v":16.783887847281406},{"$f":"[1]Weather!D199","v":166.3},{"$f":"[1]Weather!E199","v":9.8000000000000007},{"$f":"[1]Weather!F199","v":116.3},{"$f":"[1]Weather!G199","v":19.8},{"$f":"[1]Weather!H199","v":67.900000000000006},{"$f":"[1]Weather!I199","v":31.4},{"$f":"[1]Weather!J199","v":30.9},{"$f":"[1]Weather!K199","v":54.4},{"$f":"[1]Weather!L199","v":9.3000000000000007},{"$f":"[1]Weather!M199","v":92.8},{"$f":"[1]Weather!N199","v":2.8},{"$f":"[1]Weather!O199","v":146.30000000000001},{"$f":"[1]Weather!P199","v":0},{"$f":"[1]Weather!Q199","v":203.5},{"$f":"[1]Weather!R199","v":0},{"$f":"[1]Weather!S199","v":263.5},{"$f":"[1]Economic!C79","v":732426.3},{"$f":"[1]Economic!D79","v":7158.5},{"$f":"[1]Economic!E79","v":7203.7},{"$f":"[1]Economic!F79","v":110},{"$f":"[1]Economic!G79","v":110},{"$f":"AR31","v":30},22,{"$f":"1+AT78","v":78},{"$f":"AU67","v":0},{"$f":"AV67","v":0},{"$f":"AW67","v":0},{"$f":"AX67","v":0},{"$f":"AY67","v":0},{"$f":"AZ67","v":1},{"$f":"BA67","v":0},{"$f":"BB67","v":0},{"$f":"BC67","v":0},{"$f":"BD67","v":0},{"$f":"BE67","v":0},{"$f":"BF67","v":0},{"$f":"BG67","v":0},{"$f":"BH67","v":0},{"$f":"BG79+BH79","v":0},0,0,{"$f":"BK79","v":0},{"$f":"BM78","v":0},{"$f":"$BJ79*W79","v":0},{"$f":"$BJ79*X79","v":0},{"$f":"$BJ79*Y79","v":0},{"$f":"$BJ79*Z79","v":0},{"$f":"$BJ79*AA79","v":0},{"$f":"$BJ79*AB79","v":0},{"$f":"$BJ79*AC79","v":0},{"$f":"$BJ79*AD79","v":0},{"$f":"$BJ79*AE79","v":0},{"$f":"$BJ79*AF79","v":0},{"$f":"$BJ79*AG79","v":0},{"$f":"$BJ79*AH79","v":0},{"$f":"$BJ79*AI79","v":0},{"$f":"$BJ79*AJ79","v":0},{"$f":"$BJ79*AK79","v":0},{"$f":"$BJ79*AL79","v":0},{"$f":"F79/Q79","v":617.67014828647086},{"$f":"I79/R79","v":2226.3582928258679},{"$f":"L79/S79","v":86627.984147251293}]
[{"$f":"'[1]Monthly Data'!A80","v":"2018-07-01"},{"$f":"'[1]Monthly Data'!B80","v":2018},{"$f":"MONTH(A80)","v":7},{"$f":"'[1]Monthly Data'!D80","v":10787521.686098501},{"$f":"'[1]Monthly Data'!E80","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F80","v":11362793.21789779},{"$f":"'[1]Monthly Data'!G80","v":4072890.0386634632},{"$f":"'[1]Monthly Data'!H80","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I80","v":4336116.8724490497},{"$f":"'[1]Monthly Data'!J80","v":11306706.940156406},{"$f":"'[1]Monthly Data'!K80","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L80","v":11787918.63296452},{"$f":"'[1]Monthly Data'!M80","v":76150.200475889287},{"$f":"'[1]Monthly Data'!N80","v":31700.8975590236},{"$f":"'[1]Monthly Data'!O80","v":26759.030000000006},{"$f":"'[1]Monthly Data'!P80","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q80","v":15420},{"$f":"'[1]Monthly Data'!R80","v":1753},{"$f":"'[1]Monthly Data'!S80","v":128},{"$f":"'[1]Monthly Data'!T80","v":3136},{"$f":"'[1]Monthly Data'!U80","v":30},{"$f":"[1]Weather!C200","v":21.37096774193548},{"$f":"[1]Weather!D200","v":49.9},{"$f":"[1]Weather!E200","v":30.4},{"$f":"[1]Weather!F200","v":20},{"$f":"[1]Weather!G200","v":62.5},{"$f":"[1]Weather!H200","v":4.8},{"$f":"[1]Weather!I200","v":109.3},{"$f":"[1]Weather!J200","v":0},{"$f":"[1]Weather!K200","v":166.5},{"$f":"[1]Weather!L200","v":0},{"$f":"[1]Weather!M200","v":228.5},{"$f":"[1]Weather!N200","v":0},{"$f":"[1]Weather!O200","v":290.5},{"$f":"[1]Weather!P200","v":0},{"$f":"[1]Weather!Q200","v":352.5},{"$f":"[1]Weather!R200","v":0},{"$f":"[1]Weather!S200","v":414.5},{"$f":"[1]Economic!C80","v":732426.3},{"$f":"[1]Economic!D80","v":7189.2},{"$f":"[1]Economic!E80","v":7285.2},{"$f":"[1]Economic!F80","v":111.8},{"$f":"[1]Economic!G80","v":114},{"$f":"AR32","v":31},20,{"$f":"1+AT79","v":79},{"$f":"AU68","v":0},{"$f":"AV68","v":0},{"$f":"AW68","v":0},{"$f":"AX68","v":0},{"$f":"AY68","v":0},{"$f":"AZ68","v":0},{"$f":"BA68","v":1},{"$f":"BB68","v":0},{"$f":"BC68","v":0},{"$f":"BD68","v":0},{"$f":"BE68","v":0},{"$f":"BF68","v":0},{"$f":"BG68","v":0},{"$f":"BH68","v":0},{"$f":"BG80+BH80","v":0},0,0,{"$f":"BK80","v":0},{"$f":"BM79","v":0},{"$f":"$BJ80*W80","v":0},{"$f":"$BJ80*X80","v":0},{"$f":"$BJ80*Y80","v":0},{"$f":"$BJ80*Z80","v":0},{"$f":"$BJ80*AA80","v":0},{"$f":"$BJ80*AB80","v":0},{"$f":"$BJ80*AC80","v":0},{"$f":"$BJ80*AD80","v":0},{"$f":"$BJ80*AE80","v":0},{"$f":"$BJ80*AF80","v":0},{"$f":"$BJ80*AG80","v":0},{"$f":"$BJ80*AH80","v":0},{"$f":"$BJ80*AI80","v":0},{"$f":"$BJ80*AJ80","v":0},{"$f":"$BJ80*AK80","v":0},{"$f":"$BJ80*AL80","v":0},{"$f":"F80/Q80","v":736.88671970802784},{"$f":"I80/R80","v":2473.5407144603819},{"$f":"L80/S80","v":92093.114320035311}]
[{"$f":"'[1]Monthly Data'!A81","v":"2018-08-01"},{"$f":"'[1]Monthly Data'!B81","v":2018},{"$f":"MONTH(A81)","v":8},{"$f":"'[1]Monthly Data'!D81","v":10868070.741826534},{"$f":"'[1]Monthly Data'!E81","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F81","v":11443342.273625823},{"$f":"'[1]Monthly Data'!G81","v":4102194.03058438},{"$f":"'[1]Monthly Data'!H81","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I81","v":4365420.8643699661},{"$f":"'[1]Monthly Data'!J81","v":11053462.956202352},{"$f":"'[1]Monthly Data'!K81","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L81","v":11534674.649010466},{"$f":"'[1]Monthly Data'!M81","v":86087.930182825832},{"$f":"'[1]Monthly Data'!N81","v":34194.057422969192},{"$f":"'[1]Monthly Data'!O81","v":27108.510000000006},{"$f":"'[1]Monthly Data'!P81","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q81","v":15379},{"$f":"'[1]Monthly Data'!R81","v":1749},{"$f":"'[1]Monthly Data'!S81","v":126},{"$f":"'[1]Monthly Data'!T81","v":3136},{"$f":"'[1]Monthly Data'!U81","v":30},{"$f":"[1]Weather!C201","v":21.819354838709678},{"$f":"[1]Weather!D201","v":30.8},{"$f":"[1]Weather!E201","v":25.2},{"$f":"[1]Weather!F201","v":10},{"$f":"[1]Weather!G201","v":66.400000000000006},{"$f":"[1]Weather!H201","v":3.7},{"$f":"[1]Weather!I201","v":122.1},{"$f":"[1]Weather!J201","v":1.1000000000000001},{"$f":"[1]Weather!K201","v":181.5},{"$f":"[1]Weather!L201","v":0},{"$f":"[1]Weather!M201","v":242.4},{"$f":"[1]Weather!N201","v":0},{"$f":"[1]Weather!O201","v":304.39999999999998},{"$f":"[1]Weather!P201","v":0},{"$f":"[1]Weather!Q201","v":366.4},{"$f":"[1]Weather!R201","v":0},{"$f":"[1]Weather!S201","v":428.4},{"$f":"[1]Economic!C81","v":732426.3},{"$f":"[1]Economic!D81","v":7191.8},{"$f":"[1]Economic!E81","v":7290.7},{"$f":"[1]Economic!F81","v":114},{"$f":"[1]Economic!G81","v":117},{"$f":"AR33","v":31},22,{"$f":"1+AT80","v":80},{"$f":"AU69","v":0},{"$f":"AV69","v":0},{"$f":"AW69","v":0},{"$f":"AX69","v":0},{"$f":"AY69","v":0},{"$f":"AZ69","v":0},{"$f":"BA69","v":0},{"$f":"BB69","v":1},{"$f":"BC69","v":0},{"$f":"BD69","v":0},{"$f":"BE69","v":0},{"$f":"BF69","v":0},{"$f":"BG69","v":0},{"$f":"BH69","v":0},{"$f":"BG81+BH81","v":0},0,0,{"$f":"BK81","v":0},{"$f":"BM80","v":0},{"$f":"$BJ81*W81","v":0},{"$f":"$BJ81*X81","v":0},{"$f":"$BJ81*Y81","v":0},{"$f":"$BJ81*Z81","v":0},{"$f":"$BJ81*AA81","v":0},{"$f":"$BJ81*AB81","v":0},{"$f":"$BJ81*AC81","v":0},{"$f":"$BJ81*AD81","v":0},{"$f":"$BJ81*AE81","v":0},{"$f":"$BJ81*AF81","v":0},{"$f":"$BJ81*AG81","v":0},{"$f":"$BJ81*AH81","v":0},{"$f":"$BJ81*AI81","v":0},{"$f":"$BJ81*AJ81","v":0},{"$f":"$BJ81*AK81","v":0},{"$f":"$BJ81*AL81","v":0},{"$f":"F81/Q81","v":744.08884021235599},{"$f":"I81/R81","v":2495.9524667638457},{"$f":"L81/S81","v":91545.036896908467}]
[{"$f":"'[1]Monthly Data'!A82","v":"2018-09-01"},{"$f":"'[1]Monthly Data'!B82","v":2018},{"$f":"MONTH(A82)","v":9},{"$f":"'[1]Monthly Data'!D82","v":8995048.0537879672},{"$f":"'[1]Monthly Data'!E82","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F82","v":9570319.5855872557},{"$f":"'[1]Monthly Data'!G82","v":3619310.0644468875},{"$f":"'[1]Monthly Data'!H82","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I82","v":3882536.8982324735},{"$f":"'[1]Monthly Data'!J82","v":10606362.106846716},{"$f":"'[1]Monthly Data'!K82","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L82","v":11087573.79965483},{"$f":"'[1]Monthly Data'!M82","v":95720.143228617599},{"$f":"'[1]Monthly Data'!N82","v":33715.364279044959},{"$f":"'[1]Monthly Data'!O82","v":26728.809999999994},{"$f":"'[1]Monthly Data'!P82","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q82","v":15441},{"$f":"'[1]Monthly Data'!R82","v":1762},{"$f":"'[1]Monthly Data'!S82","v":125},{"$f":"'[1]Monthly Data'!T82","v":3136},{"$f":"'[1]Monthly Data'!U82","v":30},{"$f":"[1]Weather!C202","v":17.296666666666667},{"$f":"[1]Weather!D202","v":154.5},{"$f":"[1]Weather!E202","v":13.4},{"$f":"[1]Weather!F202","v":112.3},{"$f":"[1]Weather!G202","v":31.2},{"$f":"[1]Weather!H202","v":75.900000000000006},{"$f":"[1]Weather!I202","v":54.8},{"$f":"[1]Weather!J202","v":43.7},{"$f":"[1]Weather!K202","v":82.6},{"$f":"[1]Weather!L202","v":20},{"$f":"[1]Weather!M202","v":118.9},{"$f":"[1]Weather!N202","v":6.6},{"$f":"[1]Weather!O202","v":165.5},{"$f":"[1]Weather!P202","v":1.2},{"$f":"[1]Weather!Q202","v":220.1},{"$f":"[1]Weather!R202","v":0},{"$f":"[1]Weather!S202","v":278.89999999999998},{"$f":"[1]Economic!C82","v":732426.3},{"$f":"[1]Economic!D82","v":7195.6},{"$f":"[1]Economic!E82","v":7249.1},{"$f":"[1]Economic!F82","v":116.1},{"$f":"[1]Economic!G82","v":118.6},{"$f":"AR34","v":30},21,{"$f":"1+AT81","v":81},{"$f":"AU70","v":0},{"$f":"AV70","v":0},{"$f":"AW70","v":0},{"$f":"AX70","v":0},{"$f":"AY70","v":0},{"$f":"AZ70","v":0},{"$f":"BA70","v":0},{"$f":"BB70","v":0},{"$f":"BC70","v":1},{"$f":"BD70","v":0},{"$f":"BE70","v":0},{"$f":"BF70","v":0},{"$f":"BG70","v":0},{"$f":"BH70","v":1},{"$f":"BG82+BH82","v":1},0,0,{"$f":"BK82","v":0},{"$f":"BM81","v":0},{"$f":"$BJ82*W82","v":0},{"$f":"$BJ82*X82","v":0},{"$f":"$BJ82*Y82","v":0},{"$f":"$BJ82*Z82","v":0},{"$f":"$BJ82*AA82","v":0},{"$f":"$BJ82*AB82","v":0},{"$f":"$BJ82*AC82","v":0},{"$f":"$BJ82*AD82","v":0},{"$f":"$BJ82*AE82","v":0},{"$f":"$BJ82*AF82","v":0},{"$f":"$BJ82*AG82","v":0},{"$f":"$BJ82*AH82","v":0},{"$f":"$BJ82*AI82","v":0},{"$f":"$BJ82*AJ82","v":0},{"$f":"$BJ82*AK82","v":0},{"$f":"$BJ82*AL82","v":0},{"$f":"F82/Q82","v":619.79920896232466},{"$f":"I82/R82","v":2203.4829161364778},{"$f":"L82/S82","v":88700.590397238644}]
[{"$f":"'[1]Monthly Data'!A83","v":"2018-10-01"},{"$f":"'[1]Monthly Data'!B83","v":2018},{"$f":"MONTH(A83)","v":10},{"$f":"'[1]Monthly Data'!D83","v":9113753.8751770835},{"$f":"'[1]Monthly Data'!E83","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F83","v":9689025.406976372},{"$f":"'[1]Monthly Data'!G83","v":3571668.7528973552},{"$f":"'[1]Monthly Data'!H83","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I83","v":3834895.5866829413},{"$f":"'[1]Monthly Data'!J83","v":10844362.25206094},{"$f":"'[1]Monthly Data'!K83","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L83","v":11325573.944869054},{"$f":"'[1]Monthly Data'!M83","v":112274.10122185075},{"$f":"'[1]Monthly Data'!N83","v":31672.809457116178},{"$f":"'[1]Monthly Data'!O83","v":28215.660000000011},{"$f":"'[1]Monthly Data'!P83","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q83","v":15434},{"$f":"'[1]Monthly Data'!R83","v":1757},{"$f":"'[1]Monthly Data'!S83","v":127},{"$f":"'[1]Monthly Data'!T83","v":3136},{"$f":"'[1]Monthly Data'!U83","v":30},{"$f":"[1]Weather!C203","v":8.9532258064516146},{"$f":"[1]Weather!D203","v":409.1},{"$f":"[1]Weather!E203","v":4.5999999999999996},{"$f":"[1]Weather!F203","v":351.1},{"$f":"[1]Weather!G203","v":8.6},{"$f":"[1]Weather!H203","v":293.10000000000002},{"$f":"[1]Weather!I203","v":12.6},{"$f":"[1]Weather!J203","v":235.6},{"$f":"[1]Weather!K203","v":17.100000000000001},{"$f":"[1]Weather!L203","v":182.4},{"$f":"[1]Weather!M203","v":25.9},{"$f":"[1]Weather!N203","v":135.1},{"$f":"[1]Weather!O203","v":40.6},{"$f":"[1]Weather!P203","v":90.6},{"$f":"[1]Weather!Q203","v":58.1},{"$f":"[1]Weather!R203","v":52},{"$f":"[1]Weather!S203","v":81.5},{"$f":"[1]Economic!C83","v":732426.3},{"$f":"[1]Economic!D83","v":7181.8},{"$f":"[1]Economic!E83","v":7206.5},{"$f":"[1]Economic!F83","v":116},{"$f":"[1]Economic!G83","v":118.5},{"$f":"AR35","v":31},20,{"$f":"1+AT82","v":82},{"$f":"AU71","v":0},{"$f":"AV71","v":0},{"$f":"AW71","v":0},{"$f":"AX71","v":0},{"$f":"AY71","v":0},{"$f":"AZ71","v":0},{"$f":"BA71","v":0},{"$f":"BB71","v":0},{"$f":"BC71","v":0},{"$f":"BD71","v":1},{"$f":"BE71","v":0},{"$f":"BF71","v":0},{"$f":"BG71","v":0},{"$f":"BH71","v":1},{"$f":"BG83+BH83","v":1},0,0,{"$f":"BK83","v":0},{"$f":"BM82","v":0},{"$f":"$BJ83*W83","v":0},{"$f":"$BJ83*X83","v":0},{"$f":"$BJ83*Y83","v":0},{"$f":"$BJ83*Z83","v":0},{"$f":"$BJ83*AA83","v":0},{"$f":"$BJ83*AB83","v":0},{"$f":"$BJ83*AC83","v":0},{"$f":"$BJ83*AD83","v":0},{"$f":"$BJ83*AE83","v":0},{"$f":"$BJ83*AF83","v":0},{"$f":"$BJ83*AG83","v":0},{"$f":"$BJ83*AH83","v":0},{"$f":"$BJ83*AI83","v":0},{"$f":"$BJ83*AJ83","v":0},{"$f":"$BJ83*AK83","v":0},{"$f":"$BJ83*AL83","v":0},{"$f":"F83/Q83","v":627.77150492266242},{"$f":"I83/R83","v":2182.6383532629147},{"$f":"L83/S83","v":89177.747597394133}]
[{"$f":"'[1]Monthly Data'!A84","v":"2018-11-01"},{"$f":"'[1]Monthly Data'!B84","v":2018},{"$f":"MONTH(A84)","v":11},{"$f":"'[1]Monthly Data'!D84","v":10631086.823455051},{"$f":"'[1]Monthly Data'!E84","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F84","v":11206358.355254339},{"$f":"'[1]Monthly Data'!G84","v":3898850.2739227014},{"$f":"'[1]Monthly Data'!H84","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I84","v":4162077.1077082874},{"$f":"'[1]Monthly Data'!J84","v":10980433.192465497},{"$f":"'[1]Monthly Data'!K84","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L84","v":11461644.885273611},{"$f":"'[1]Monthly Data'!M84","v":120061.07462626629},{"$f":"'[1]Monthly Data'!N84","v":33652.609643857548},{"$f":"'[1]Monthly Data'!O84","v":26456.249999999996},{"$f":"'[1]Monthly Data'!P84","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q84","v":15487},{"$f":"'[1]Monthly Data'!R84","v":1764},{"$f":"'[1]Monthly Data'!S84","v":124},{"$f":"'[1]Monthly Data'!T84","v":3136},{"$f":"'[1]Monthly Data'!U84","v":30},{"$f":"[1]Weather!C204","v":1.2333333333333336},{"$f":"[1]Weather!D204","v":623},{"$f":"[1]Weather!E204","v":0},{"$f":"[1]Weather!F204","v":563},{"$f":"[1]Weather!G204","v":0},{"$f":"[1]Weather!H204","v":503},{"$f":"[1]Weather!I204","v":0},{"$f":"[1]Weather!J204","v":443},{"$f":"[1]Weather!K204","v":0},{"$f":"[1]Weather!L204","v":383},{"$f":"[1]Weather!M204","v":0},{"$f":"[1]Weather!N204","v":323},{"$f":"[1]Weather!O204","v":0},{"$f":"[1]Weather!P204","v":264.3},{"$f":"[1]Weather!Q204","v":1.3},{"$f":"[1]Weather!R204","v":206.3},{"$f":"[1]Weather!S204","v":3.3},{"$f":"[1]Economic!C84","v":732426.3},{"$f":"[1]Economic!D84","v":7204.8},{"$f":"[1]Economic!E84","v":7207.4},{"$f":"[1]Economic!F84","v":115.8},{"$f":"[1]Economic!G84","v":117.9},{"$f":"AR36","v":30},21,{"$f":"1+AT83","v":83},{"$f":"AU72","v":0},{"$f":"AV72","v":0},{"$f":"AW72","v":0},{"$f":"AX72","v":0},{"$f":"AY72","v":0},{"$f":"AZ72","v":0},{"$f":"BA72","v":0},{"$f":"BB72","v":0},{"$f":"BC72","v":0},{"$f":"BD72","v":0},{"$f":"BE72","v":1},{"$f":"BF72","v":0},{"$f":"BG72","v":0},{"$f":"BH72","v":1},{"$f":"BG84+BH84","v":1},0,0,{"$f":"BK84","v":0},{"$f":"BM83","v":0},{"$f":"$BJ84*W84","v":0},{"$f":"$BJ84*X84","v":0},{"$f":"$BJ84*Y84","v":0},{"$f":"$BJ84*Z84","v":0},{"$f":"$BJ84*AA84","v":0},{"$f":"$BJ84*AB84","v":0},{"$f":"$BJ84*AC84","v":0},{"$f":"$BJ84*AD84","v":0},{"$f":"$BJ84*AE84","v":0},{"$f":"$BJ84*AF84","v":0},{"$f":"$BJ84*AG84","v":0},{"$f":"$BJ84*AH84","v":0},{"$f":"$BJ84*AI84","v":0},{"$f":"$BJ84*AJ84","v":0},{"$f":"$BJ84*AK84","v":0},{"$f":"$BJ84*AL84","v":0},{"$f":"F84/Q84","v":723.5977500648504},{"$f":"I84/R84","v":2359.4541426917731},{"$f":"L84/S84","v":92432.620042529117}]
[{"$f":"'[1]Monthly Data'!A85","v":"2018-12-01"},{"$f":"'[1]Monthly Data'!B85","v":2018},{"$f":"MONTH(A85)","v":12},{"$f":"'[1]Monthly Data'!D85","v":12518380.889968332},{"$f":"'[1]Monthly Data'!E85","v":575271.53179928812},{"$f":"'[1]Monthly Data'!F85","v":13093652.42176762},{"$f":"'[1]Monthly Data'!G85","v":4282117.5597159071},{"$f":"'[1]Monthly Data'!H85","v":263226.83378558612},{"$f":"'[1]Monthly Data'!I85","v":4545344.3935014931},{"$f":"'[1]Monthly Data'!J85","v":10851681.686155614},{"$f":"'[1]Monthly Data'!K85","v":481211.6928081137},{"$f":"'[1]Monthly Data'!L85","v":11332893.378963728},{"$f":"'[1]Monthly Data'!M85","v":131040.28647731495},{"$f":"'[1]Monthly Data'!N85","v":34772.945111377885},{"$f":"'[1]Monthly Data'!O85","v":25146.899999999994},{"$f":"'[1]Monthly Data'!P85","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q85","v":15461},{"$f":"'[1]Monthly Data'!R85","v":1753},{"$f":"'[1]Monthly Data'!S85","v":125},{"$f":"'[1]Monthly Data'!T85","v":3136},{"$f":"'[1]Monthly Data'!U85","v":30},{"$f":"[1]Weather!C205","v":-0.97741935483870968},{"$f":"[1]Weather!D205","v":712.3},{"$f":"[1]Weather!E205","v":0},{"$f":"[1]Weather!F205","v":650.29999999999995},{"$f":"[1]Weather!G205","v":0},{"$f":"[1]Weather!H205","v":588.29999999999995},{"$f":"[1]Weather!I205","v":0},{"$f":"[1]Weather!J205","v":526.29999999999995},{"$f":"[1]Weather!K205","v":0},{"$f":"[1]Weather!L205","v":464.3},{"$f":"[1]Weather!M205","v":0},{"$f":"[1]Weather!N205","v":402.3},{"$f":"[1]Weather!O205","v":0},{"$f":"[1]Weather!P205","v":340.3},{"$f":"[1]Weather!Q205","v":0},{"$f":"[1]Weather!R205","v":278.3},{"$f":"[1]Weather!S205","v":0},{"$f":"[1]Economic!C85","v":732426.3},{"$f":"[1]Economic!D85","v":7216.7},{"$f":"[1]Economic!E85","v":7227.2},{"$f":"[1]Economic!F85","v":115},{"$f":"[1]Economic!G85","v":116.7},{"$f":"AR37","v":31},21,{"$f":"1+AT84","v":84},{"$f":"AU73","v":0},{"$f":"AV73","v":0},{"$f":"AW73","v":0},{"$f":"AX73","v":0},{"$f":"AY73","v":0},{"$f":"AZ73","v":0},{"$f":"BA73","v":0},{"$f":"BB73","v":0},{"$f":"BC73","v":0},{"$f":"BD73","v":0},{"$f":"BE73","v":0},{"$f":"BF73","v":1},{"$f":"BG73","v":0},{"$f":"BH73","v":0},{"$f":"BG85+BH85","v":0},0,0,{"$f":"BK85","v":0},{"$f":"BM84","v":0},{"$f":"$BJ85*W85","v":0},{"$f":"$BJ85*X85","v":0},{"$f":"$BJ85*Y85","v":0},{"$f":"$BJ85*Z85","v":0},{"$f":"$BJ85*AA85","v":0},{"$f":"$BJ85*AB85","v":0},{"$f":"$BJ85*AC85","v":0},{"$f":"$BJ85*AD85","v":0},{"$f":"$BJ85*AE85","v":0},{"$f":"$BJ85*AF85","v":0},{"$f":"$BJ85*AG85","v":0},{"$f":"$BJ85*AH85","v":0},{"$f":"$BJ85*AI85","v":0},{"$f":"$BJ85*AJ85","v":0},{"$f":"$BJ85*AK85","v":0},{"$f":"$BJ85*AL85","v":0},{"$f":"F85/Q85","v":846.88263513146762},{"$f":"I85/R85","v":2592.8946911018215},{"$f":"L85/S85","v":90663.147031709814}]
[{"$f":"'[1]Monthly Data'!A86","v":"2019-01-01"},{"$f":"'[1]Monthly Data'!B86","v":2019},{"$f":"MONTH(A86)","v":1},{"$f":"'[1]Monthly Data'!D86","v":13960982.808591014},{"$f":"'[1]Monthly Data'!E86","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F86","v":14566796.646521192},{"$f":"'[1]Monthly Data'!G86","v":4609255.6079716161},{"$f":"'[1]Monthly Data'!H86","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I86","v":4879949.6026473809},{"$f":"'[1]Monthly Data'!J86","v":11617271.757342085},{"$f":"'[1]Monthly Data'!K86","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L86","v":12195954.312040666},{"$f":"'[1]Monthly Data'!M86","v":127626.94948947323},{"$f":"'[1]Monthly Data'!N86","v":31844.405362144858},{"$f":"'[1]Monthly Data'!O86","v":25522.159999999996},{"$f":"'[1]Monthly Data'!P86","v":280.41999999999996},{"$f":"'[1]Monthly Data'!Q86","v":15584.5},{"$f":"'[1]Monthly Data'!R86","v":1756.5},{"$f":"'[1]Monthly Data'!S86","v":125},{"$f":"'[1]Monthly Data'!T86","v":3136},{"$f":"'[1]Monthly Data'!U86","v":30},{"$f":"[1]Weather!C206","v":-7.0935483870967744},{"$f":"[1]Weather!D206","v":901.9},{"$f":"[1]Weather!E206","v":0},{"$f":"[1]Weather!F206","v":839.9},{"$f":"[1]Weather!G206","v":0},{"$f":"[1]Weather!H206","v":777.9},{"$f":"[1]Weather!I206","v":0},{"$f":"[1]Weather!J206","v":715.9},{"$f":"[1]Weather!K206","v":0},{"$f":"[1]Weather!L206","v":653.9},{"$f":"[1]Weather!M206","v":0},{"$f":"[1]Weather!N206","v":591.9},{"$f":"[1]Weather!O206","v":0},{"$f":"[1]Weather!P206","v":529.9},{"$f":"[1]Weather!Q206","v":0},{"$f":"[1]Weather!R206","v":467.9},{"$f":"[1]Weather!S206","v":0},{"$f":"[1]Economic!C86","v":747589.4},{"$f":"[1]Economic!D86","v":7242.3},{"$f":"[1]Economic!E86","v":7214.9},{"$f":"[1]Economic!F86","v":115.7},{"$f":"[1]Economic!G86","v":115.1},{"$f":"AR38","v":31},21,{"$f":"1+AT85","v":85},{"$f":"AU74","v":1},{"$f":"AV74","v":0},{"$f":"AW74","v":0},{"$f":"AX74","v":0},{"$f":"AY74","v":0},{"$f":"AZ74","v":0},{"$f":"BA74","v":0},{"$f":"BB74","v":0},{"$f":"BC74","v":0},{"$f":"BD74","v":0},{"$f":"BE74","v":0},{"$f":"BF74","v":0},{"$f":"BG74","v":0},{"$f":"BH74","v":0},{"$f":"BG86+BH86","v":0},0,0,{"$f":"BK86","v":0},{"$f":"BM85","v":0},{"$f":"$BJ86*W86","v":0},{"$f":"$BJ86*X86","v":0},{"$f":"$BJ86*Y86","v":0},{"$f":"$BJ86*Z86","v":0},{"$f":"$BJ86*AA86","v":0},{"$f":"$BJ86*AB86","v":0},{"$f":"$BJ86*AC86","v":0},{"$f":"$BJ86*AD86","v":0},{"$f":"$BJ86*AE86","v":0},{"$f":"$BJ86*AF86","v":0},{"$f":"$BJ86*AG86","v":0},{"$f":"$BJ86*AH86","v":0},{"$f":"$BJ86*AI86","v":0},{"$f":"$BJ86*AJ86","v":0},{"$f":"$BJ86*AK86","v":0},{"$f":"$BJ86*AL86","v":0},{"$f":"F86/Q86","v":934.69772187244973},{"$f":"I86/R86","v":2778.2235141744268},{"$f":"L86/S86","v":97567.634496325336}]
[{"$f":"'[1]Monthly Data'!A87","v":"2019-02-01"},{"$f":"'[1]Monthly Data'!B87","v":2019},{"$f":"MONTH(A87)","v":2},{"$f":"'[1]Monthly Data'!D87","v":12392903.762277057},{"$f":"'[1]Monthly Data'!E87","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F87","v":12998717.600207236},{"$f":"'[1]Monthly Data'!G87","v":4226698.7559959963},{"$f":"'[1]Monthly Data'!H87","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I87","v":4497392.7506717611},{"$f":"'[1]Monthly Data'!J87","v":10508434.241887977},{"$f":"'[1]Monthly Data'!K87","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L87","v":11087116.796586558},{"$f":"'[1]Monthly Data'!M87","v":106189.02845008971},{"$f":"'[1]Monthly Data'!N87","v":31804.439842603708},{"$f":"'[1]Monthly Data'!O87","v":25897.030000000006},{"$f":"'[1]Monthly Data'!P87","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q87","v":15584.5},{"$f":"'[1]Monthly Data'!R87","v":1756.5},{"$f":"'[1]Monthly Data'!S87","v":124},{"$f":"'[1]Monthly Data'!T87","v":3261},{"$f":"'[1]Monthly Data'!U87","v":30},{"$f":"[1]Weather!C207","v":-4.6571428571428566},{"$f":"[1]Weather!D207","v":746.4},{"$f":"[1]Weather!E207","v":0},{"$f":"[1]Weather!F207","v":690.4},{"$f":"[1]Weather!G207","v":0},{"$f":"[1]Weather!H207","v":634.4},{"$f":"[1]Weather!I207","v":0},{"$f":"[1]Weather!J207","v":578.4},{"$f":"[1]Weather!K207","v":0},{"$f":"[1]Weather!L207","v":522.4},{"$f":"[1]Weather!M207","v":0},{"$f":"[1]Weather!N207","v":466.4},{"$f":"[1]Weather!O207","v":0},{"$f":"[1]Weather!P207","v":410.4},{"$f":"[1]Weather!Q207","v":0},{"$f":"[1]Weather!R207","v":354.9},{"$f":"[1]Weather!S207","v":0.5},{"$f":"[1]Economic!C87","v":747589.4},{"$f":"[1]Economic!D87","v":7272.1},{"$f":"[1]Economic!E87","v":7205},{"$f":"[1]Economic!F87","v":115.6},{"$f":"[1]Economic!G87","v":113.1},{"$f":"AR39","v":28},19,{"$f":"1+AT86","v":86},{"$f":"AU75","v":0},{"$f":"AV75","v":1},{"$f":"AW75","v":0},{"$f":"AX75","v":0},{"$f":"AY75","v":0},{"$f":"AZ75","v":0},{"$f":"BA75","v":0},{"$f":"BB75","v":0},{"$f":"BC75","v":0},{"$f":"BD75","v":0},{"$f":"BE75","v":0},{"$f":"BF75","v":0},{"$f":"BG75","v":0},{"$f":"BH75","v":0},{"$f":"BG87+BH87","v":0},0,0,{"$f":"BK87","v":0},{"$f":"BM86","v":0},{"$f":"$BJ87*W87","v":0},{"$f":"$BJ87*X87","v":0},{"$f":"$BJ87*Y87","v":0},{"$f":"$BJ87*Z87","v":0},{"$f":"$BJ87*AA87","v":0},{"$f":"$BJ87*AB87","v":0},{"$f":"$BJ87*AC87","v":0},{"$f":"$BJ87*AD87","v":0},{"$f":"$BJ87*AE87","v":0},{"$f":"$BJ87*AF87","v":0},{"$f":"$BJ87*AG87","v":0},{"$f":"$BJ87*AH87","v":0},{"$f":"$BJ87*AI87","v":0},{"$f":"$BJ87*AJ87","v":0},{"$f":"$BJ87*AK87","v":0},{"$f":"$BJ87*AL87","v":0},{"$f":"F87/Q87","v":834.07986141404831},{"$f":"I87/R87","v":2560.4285514783724},{"$f":"L87/S87","v":89412.232230536756}]
[{"$f":"'[1]Monthly Data'!A88","v":"2019-03-01"},{"$f":"'[1]Monthly Data'!B88","v":2019},{"$f":"MONTH(A88)","v":3},{"$f":"'[1]Monthly Data'!D88","v":12063604.824753724},{"$f":"'[1]Monthly Data'!E88","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F88","v":12669418.662683902},{"$f":"'[1]Monthly Data'!G88","v":4292846.5750633525},{"$f":"'[1]Monthly Data'!H88","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I88","v":4563540.5697391173},{"$f":"'[1]Monthly Data'!J88","v":11100930.956588307},{"$f":"'[1]Monthly Data'!K88","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L88","v":11679613.511286888},{"$f":"'[1]Monthly Data'!M88","v":104703.19798887297},{"$f":"'[1]Monthly Data'!N88","v":34386.913832199549},{"$f":"'[1]Monthly Data'!O88","v":26683.679999999997},{"$f":"'[1]Monthly Data'!P88","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q88","v":15572},{"$f":"'[1]Monthly Data'!R88","v":1761},{"$f":"'[1]Monthly Data'!S88","v":124},{"$f":"'[1]Monthly Data'!T88","v":3261},{"$f":"'[1]Monthly Data'!U88","v":30},{"$f":"[1]Weather!C208","v":-1.7177419354838708},{"$f":"[1]Weather!D208","v":735.3},{"$f":"[1]Weather!E208","v":0},{"$f":"[1]Weather!F208","v":673.3},{"$f":"[1]Weather!G208","v":0},{"$f":"[1]Weather!H208","v":611.29999999999995},{"$f":"[1]Weather!I208","v":0},{"$f":"[1]Weather!J208","v":549.29999999999995},{"$f":"[1]Weather!K208","v":0},{"$f":"[1]Weather!L208","v":487.3},{"$f":"[1]Weather!M208","v":0},{"$f":"[1]Weather!N208","v":425.3},{"$f":"[1]Weather!O208","v":0},{"$f":"[1]Weather!P208","v":363.3},{"$f":"[1]Weather!Q208","v":0},{"$f":"[1]Weather!R208","v":301.3},{"$f":"[1]Weather!S208","v":0},{"$f":"[1]Economic!C88","v":747589.4},{"$f":"[1]Economic!D88","v":7294},{"$f":"[1]Economic!E88","v":7185},{"$f":"[1]Economic!F88","v":115.6},{"$f":"[1]Economic!G88","v":112.4},{"$f":"AR40","v":31},23,{"$f":"1+AT87","v":87},{"$f":"AU76","v":0},{"$f":"AV76","v":0},{"$f":"AW76","v":1},{"$f":"AX76","v":0},{"$f":"AY76","v":0},{"$f":"AZ76","v":0},{"$f":"BA76","v":0},{"$f":"BB76","v":0},{"$f":"BC76","v":0},{"$f":"BD76","v":0},{"$f":"BE76","v":0},{"$f":"BF76","v":0},{"$f":"BG76","v":1},{"$f":"BH76","v":0},{"$f":"BG88+BH88","v":1},0,0,{"$f":"BK88","v":0},{"$f":"BM87","v":0},{"$f":"$BJ88*W88","v":0},{"$f":"$BJ88*X88","v":0},{"$f":"$BJ88*Y88","v":0},{"$f":"$BJ88*Z88","v":0},{"$f":"$BJ88*AA88","v":0},{"$f":"$BJ88*AB88","v":0},{"$f":"$BJ88*AC88","v":0},{"$f":"$BJ88*AD88","v":0},{"$f":"$BJ88*AE88","v":0},{"$f":"$BJ88*AF88","v":0},{"$f":"$BJ88*AG88","v":0},{"$f":"$BJ88*AH88","v":0},{"$f":"$BJ88*AI88","v":0},{"$f":"$BJ88*AJ88","v":0},{"$f":"$BJ88*AK88","v":0},{"$f":"$BJ88*AL88","v":0},{"$f":"F88/Q88","v":813.60253420780259},{"$f":"I88/R88","v":2591.4483644174429},{"$f":"L88/S88","v":94190.431542636201}]
[{"$f":"'[1]Monthly Data'!A89","v":"2019-04-01"},{"$f":"'[1]Monthly Data'!B89","v":2019},{"$f":"MONTH(A89)","v":4},{"$f":"'[1]Monthly Data'!D89","v":9719917.2265057545},{"$f":"'[1]Monthly Data'!E89","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F89","v":10325731.064435933},{"$f":"'[1]Monthly Data'!G89","v":3630067.6142082894},{"$f":"'[1]Monthly Data'!H89","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I89","v":3900761.6088840542},{"$f":"'[1]Monthly Data'!J89","v":10142281.579204079},{"$f":"'[1]Monthly Data'!K89","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L89","v":10720964.13390266},{"$f":"'[1]Monthly Data'!M89","v":88274.922592692994},{"$f":"'[1]Monthly Data'!N89","v":31113.867747098833},{"$f":"'[1]Monthly Data'!O89","v":25221.120000000003},{"$f":"'[1]Monthly Data'!P89","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q89","v":15622},{"$f":"'[1]Monthly Data'!R89","v":1761},{"$f":"'[1]Monthly Data'!S89","v":124},{"$f":"'[1]Monthly Data'!T89","v":3261},{"$f":"'[1]Monthly Data'!U89","v":30},{"$f":"[1]Weather!C209","v":4.9633333333333338},{"$f":"[1]Weather!D209","v":511.1},{"$f":"[1]Weather!E209","v":0},{"$f":"[1]Weather!F209","v":451.1},{"$f":"[1]Weather!G209","v":0},{"$f":"[1]Weather!H209","v":391.1},{"$f":"[1]Weather!I209","v":0},{"$f":"[1]Weather!J209","v":331.1},{"$f":"[1]Weather!K209","v":0},{"$f":"[1]Weather!L209","v":271.10000000000002},{"$f":"[1]Weather!M209","v":0},{"$f":"[1]Weather!N209","v":212},{"$f":"[1]Weather!O209","v":0.9},{"$f":"[1]Weather!P209","v":157.5},{"$f":"[1]Weather!Q209","v":6.4},{"$f":"[1]Weather!R209","v":109.2},{"$f":"[1]Weather!S209","v":18.100000000000001},{"$f":"[1]Economic!C89","v":747589.4},{"$f":"[1]Economic!D89","v":7316.8},{"$f":"[1]Economic!E89","v":7222.7},{"$f":"[1]Economic!F89","v":113.9},{"$f":"[1]Economic!G89","v":110.1},{"$f":"AR41","v":30},19,{"$f":"1+AT88","v":88},{"$f":"AU77","v":0},{"$f":"AV77","v":0},{"$f":"AW77","v":0},{"$f":"AX77","v":1},{"$f":"AY77","v":0},{"$f":"AZ77","v":0},{"$f":"BA77","v":0},{"$f":"BB77","v":0},{"$f":"BC77","v":0},{"$f":"BD77","v":0},{"$f":"BE77","v":0},{"$f":"BF77","v":0},{"$f":"BG77","v":1},{"$f":"BH77","v":0},{"$f":"BG89+BH89","v":1},0,0,{"$f":"BK89","v":0},{"$f":"BM88","v":0},{"$f":"$BJ89*W89","v":0},{"$f":"$BJ89*X89","v":0},{"$f":"$BJ89*Y89","v":0},{"$f":"$BJ89*Z89","v":0},{"$f":"$BJ89*AA89","v":0},{"$f":"$BJ89*AB89","v":0},{"$f":"$BJ89*AC89","v":0},{"$f":"$BJ89*AD89","v":0},{"$f":"$BJ89*AE89","v":0},{"$f":"$BJ89*AF89","v":0},{"$f":"$BJ89*AG89","v":0},{"$f":"$BJ89*AH89","v":0},{"$f":"$BJ89*AI89","v":0},{"$f":"$BJ89*AJ89","v":0},{"$f":"$BJ89*AK89","v":0},{"$f":"$BJ89*AL89","v":0},{"$f":"F89/Q89","v":660.97369507335384},{"$f":"I89/R89","v":2215.0832531993492},{"$f":"L89/S89","v":86459.388176634355}]
[{"$f":"'[1]Monthly Data'!A90","v":"2019-05-01"},{"$f":"'[1]Monthly Data'!B90","v":2019},{"$f":"MONTH(A90)","v":5},{"$f":"'[1]Monthly Data'!D90","v":8671238.6385931578},{"$f":"'[1]Monthly Data'!E90","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F90","v":9277052.476523336},{"$f":"'[1]Monthly Data'!G90","v":3445346.0237181168},{"$f":"'[1]Monthly Data'!H90","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I90","v":3716040.0183938816},{"$f":"'[1]Monthly Data'!J90","v":10207613.684272055},{"$f":"'[1]Monthly Data'!K90","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L90","v":10786296.238970635},{"$f":"'[1]Monthly Data'!M90","v":79634.420499382555},{"$f":"'[1]Monthly Data'!N90","v":34211.565359477128},{"$f":"'[1]Monthly Data'!O90","v":24107.83},{"$f":"'[1]Monthly Data'!P90","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q90","v":15687},{"$f":"'[1]Monthly Data'!R90","v":1754},{"$f":"'[1]Monthly Data'!S90","v":124},{"$f":"'[1]Monthly Data'!T90","v":3261},{"$f":"'[1]Monthly Data'!U90","v":30},{"$f":"[1]Weather!C210","v":10.354838709677422},{"$f":"[1]Weather!D210","v":361},{"$f":"[1]Weather!E210","v":0},{"$f":"[1]Weather!F210","v":299},{"$f":"[1]Weather!G210","v":0},{"$f":"[1]Weather!H210","v":237},{"$f":"[1]Weather!I210","v":0},{"$f":"[1]Weather!J210","v":179.6},{"$f":"[1]Weather!K210","v":4.5999999999999996},{"$f":"[1]Weather!L210","v":126.3},{"$f":"[1]Weather!M210","v":13.3},{"$f":"[1]Weather!N210","v":76.099999999999994},{"$f":"[1]Weather!O210","v":25.1},{"$f":"[1]Weather!P210","v":39.299999999999997},{"$f":"[1]Weather!Q210","v":50.3},{"$f":"[1]Weather!R210","v":17.8},{"$f":"[1]Weather!S210","v":90.8},{"$f":"[1]Economic!C90","v":747589.4},{"$f":"[1]Economic!D90","v":7333.7},{"$f":"[1]Economic!E90","v":7297.7},{"$f":"[1]Economic!F90","v":114.8},{"$f":"[1]Economic!G90","v":112.2},{"$f":"AR42","v":31},22,{"$f":"1+AT89","v":89},{"$f":"AU78","v":0},{"$f":"AV78","v":0},{"$f":"AW78","v":0},{"$f":"AX78","v":0},{"$f":"AY78","v":1},{"$f":"AZ78","v":0},{"$f":"BA78","v":0},{"$f":"BB78","v":0},{"$f":"BC78","v":0},{"$f":"BD78","v":0},{"$f":"BE78","v":0},{"$f":"BF78","v":0},{"$f":"BG78","v":1},{"$f":"BH78","v":0},{"$f":"BG90+BH90","v":1},0,0,{"$f":"BK90","v":0},{"$f":"BM89","v":0},{"$f":"$BJ90*W90","v":0},{"$f":"$BJ90*X90","v":0},{"$f":"$BJ90*Y90","v":0},{"$f":"$BJ90*Z90","v":0},{"$f":"$BJ90*AA90","v":0},{"$f":"$BJ90*AB90","v":0},{"$f":"$BJ90*AC90","v":0},{"$f":"$BJ90*AD90","v":0},{"$f":"$BJ90*AE90","v":0},{"$f":"$BJ90*AF90","v":0},{"$f":"$BJ90*AG90","v":0},{"$f":"$BJ90*AH90","v":0},{"$f":"$BJ90*AI90","v":0},{"$f":"$BJ90*AJ90","v":0},{"$f":"$BJ90*AK90","v":0},{"$f":"$BJ90*AL90","v":0},{"$f":"F90/Q90","v":591.38474383396033},{"$f":"I90/R90","v":2118.6089044434902},{"$f":"L90/S90","v":86986.25999169868}]
[{"$f":"'[1]Monthly Data'!A91","v":"2019-06-01"},{"$f":"'[1]Monthly Data'!B91","v":2019},{"$f":"MONTH(A91)","v":6},{"$f":"'[1]Monthly Data'!D91","v":8331102.5462989938},{"$f":"'[1]Monthly Data'!E91","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F91","v":8936916.384229172},{"$f":"'[1]Monthly Data'!G91","v":3448489.9909632192},{"$f":"'[1]Monthly Data'!H91","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I91","v":3719183.985638984},{"$f":"'[1]Monthly Data'!J91","v":10060825.489111267},{"$f":"'[1]Monthly Data'!K91","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L91","v":10639508.043809848},{"$f":"'[1]Monthly Data'!M91","v":71160.610624177993},{"$f":"'[1]Monthly Data'!N91","v":33715.378284647188},{"$f":"'[1]Monthly Data'!O91","v":24029.240000000005},{"$f":"'[1]Monthly Data'!P91","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q91","v":15728},{"$f":"'[1]Monthly Data'!R91","v":1766},{"$f":"'[1]Monthly Data'!S91","v":124},{"$f":"'[1]Monthly Data'!T91","v":3261},{"$f":"'[1]Monthly Data'!U91","v":30},{"$f":"[1]Weather!C211","v":15.359999999999998},{"$f":"[1]Weather!D211","v":199.2},{"$f":"[1]Weather!E211","v":0},{"$f":"[1]Weather!F211","v":143.9},{"$f":"[1]Weather!G211","v":4.7},{"$f":"[1]Weather!H211","v":96.1},{"$f":"[1]Weather!I211","v":16.899999999999999},{"$f":"[1]Weather!J211","v":53.6},{"$f":"[1]Weather!K211","v":34.4},{"$f":"[1]Weather!L211","v":23.2},{"$f":"[1]Weather!M211","v":64},{"$f":"[1]Weather!N211","v":7.3},{"$f":"[1]Weather!O211","v":108.1},{"$f":"[1]Weather!P211","v":0.3},{"$f":"[1]Weather!Q211","v":161.1},{"$f":"[1]Weather!R211","v":0},{"$f":"[1]Weather!S211","v":220.8},{"$f":"[1]Economic!C91","v":747589.4},{"$f":"[1]Economic!D91","v":7355.7},{"$f":"[1]Economic!E91","v":7398.9},{"$f":"[1]Economic!F91","v":115.9},{"$f":"[1]Economic!G91","v":115.7},{"$f":"AR43","v":30},22,{"$f":"1+AT90","v":90},{"$f":"AU79","v":0},{"$f":"AV79","v":0},{"$f":"AW79","v":0},{"$f":"AX79","v":0},{"$f":"AY79","v":0},{"$f":"AZ79","v":1},{"$f":"BA79","v":0},{"$f":"BB79","v":0},{"$f":"BC79","v":0},{"$f":"BD79","v":0},{"$f":"BE79","v":0},{"$f":"BF79","v":0},{"$f":"BG79","v":0},{"$f":"BH79","v":0},{"$f":"BG91+BH91","v":0},0,0,{"$f":"BK91","v":0},{"$f":"BM90","v":0},{"$f":"$BJ91*W91","v":0},{"$f":"$BJ91*X91","v":0},{"$f":"$BJ91*Y91","v":0},{"$f":"$BJ91*Z91","v":0},{"$f":"$BJ91*AA91","v":0},{"$f":"$BJ91*AB91","v":0},{"$f":"$BJ91*AC91","v":0},{"$f":"$BJ91*AD91","v":0},{"$f":"$BJ91*AE91","v":0},{"$f":"$BJ91*AF91","v":0},{"$f":"$BJ91*AG91","v":0},{"$f":"$BJ91*AH91","v":0},{"$f":"$BJ91*AI91","v":0},{"$f":"$BJ91*AJ91","v":0},{"$f":"$BJ91*AK91","v":0},{"$f":"$BJ91*AL91","v":0},{"$f":"F91/Q91","v":568.21696237469303},{"$f":"I91/R91","v":2105.9931968510668},{"$f":"L91/S91","v":85802.484224272965}]
[{"$f":"'[1]Monthly Data'!A92","v":"2019-07-01"},{"$f":"'[1]Monthly Data'!B92","v":2019},{"$f":"MONTH(A92)","v":7},{"$f":"'[1]Monthly Data'!D92","v":10609156.907327704},{"$f":"'[1]Monthly Data'!E92","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F92","v":11214970.745257882},{"$f":"'[1]Monthly Data'!G92","v":4014350.0624655569},{"$f":"'[1]Monthly Data'!H92","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I92","v":4285044.0571413217},{"$f":"'[1]Monthly Data'!J92","v":10411256.698898302},{"$f":"'[1]Monthly Data'!K92","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L92","v":10989939.253596883},{"$f":"'[1]Monthly Data'!M92","v":76351.305884360918},{"$f":"'[1]Monthly Data'!N92","v":31669.642501445029},{"$f":"'[1]Monthly Data'!O92","v":24951.919999999998},{"$f":"'[1]Monthly Data'!P92","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q92","v":15749},{"$f":"'[1]Monthly Data'!R92","v":1757},{"$f":"'[1]Monthly Data'!S92","v":124},{"$f":"'[1]Monthly Data'!T92","v":3261},{"$f":"'[1]Monthly Data'!U92","v":30},{"$f":"[1]Weather!C212","v":21.268278561885225},{"$f":"[1]Weather!D212","v":54.6},{"$f":"[1]Weather!E212","v":31.9},{"$f":"[1]Weather!F212","v":23},{"$f":"[1]Weather!G212","v":62.3},{"$f":"[1]Weather!H212","v":4},{"$f":"[1]Weather!I212","v":105.3},{"$f":"[1]Weather!J212","v":0},{"$f":"[1]Weather!K212","v":163.30000000000001},{"$f":"[1]Weather!L212","v":0},{"$f":"[1]Weather!M212","v":225.3},{"$f":"[1]Weather!N212","v":0},{"$f":"[1]Weather!O212","v":287.3},{"$f":"[1]Weather!P212","v":0},{"$f":"[1]Weather!Q212","v":349.3},{"$f":"[1]Weather!R212","v":0},{"$f":"[1]Weather!S212","v":411.3},{"$f":"[1]Economic!C92","v":747589.4},{"$f":"[1]Economic!D92","v":7357.8},{"$f":"[1]Economic!E92","v":7452.4},{"$f":"[1]Economic!F92","v":114.8},{"$f":"[1]Economic!G92","v":118.2},{"$f":"AR44","v":31},20,{"$f":"1+AT91","v":91},{"$f":"AU80","v":0},{"$f":"AV80","v":0},{"$f":"AW80","v":0},{"$f":"AX80","v":0},{"$f":"AY80","v":0},{"$f":"AZ80","v":0},{"$f":"BA80","v":1},{"$f":"BB80","v":0},{"$f":"BC80","v":0},{"$f":"BD80","v":0},{"$f":"BE80","v":0},{"$f":"BF80","v":0},{"$f":"BG80","v":0},{"$f":"BH80","v":0},{"$f":"BG92+BH92","v":0},0,0,{"$f":"BK92","v":0},{"$f":"BM91","v":0},{"$f":"$BJ92*W92","v":0},{"$f":"$BJ92*X92","v":0},{"$f":"$BJ92*Y92","v":0},{"$f":"$BJ92*Z92","v":0},{"$f":"$BJ92*AA92","v":0},{"$f":"$BJ92*AB92","v":0},{"$f":"$BJ92*AC92","v":0},{"$f":"$BJ92*AD92","v":0},{"$f":"$BJ92*AE92","v":0},{"$f":"$BJ92*AF92","v":0},{"$f":"$BJ92*AG92","v":0},{"$f":"$BJ92*AH92","v":0},{"$f":"$BJ92*AI92","v":0},{"$f":"$BJ92*AJ92","v":0},{"$f":"$BJ92*AK92","v":0},{"$f":"$BJ92*AL92","v":0},{"$f":"F92/Q92","v":712.10684775273876},{"$f":"I92/R92","v":2438.8412391242582},{"$f":"L92/S92","v":88628.5423677168}]
[{"$f":"'[1]Monthly Data'!A93","v":"2019-08-01"},{"$f":"'[1]Monthly Data'!B93","v":2019},{"$f":"MONTH(A93)","v":8},{"$f":"'[1]Monthly Data'!D93","v":9801261.3353332076},{"$f":"'[1]Monthly Data'!E93","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F93","v":10407075.173263386},{"$f":"'[1]Monthly Data'!G93","v":3882002.7717145048},{"$f":"'[1]Monthly Data'!H93","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I93","v":4152696.7663902696},{"$f":"'[1]Monthly Data'!J93","v":10709168.986959817},{"$f":"'[1]Monthly Data'!K93","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L93","v":11287851.541658398},{"$f":"'[1]Monthly Data'!M93","v":86315.117918134973},{"$f":"'[1]Monthly Data'!N93","v":34025.156570154941},{"$f":"'[1]Monthly Data'!O93","v":26294.26},{"$f":"'[1]Monthly Data'!P93","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q93","v":15732},{"$f":"'[1]Monthly Data'!R93","v":1746},{"$f":"'[1]Monthly Data'!S93","v":124},{"$f":"'[1]Monthly Data'!T93","v":3261},{"$f":"'[1]Monthly Data'!U93","v":30},{"$f":"[1]Weather!C213","v":19.593548387096778},{"$f":"[1]Weather!D213","v":77},{"$f":"[1]Weather!E213","v":2.4},{"$f":"[1]Weather!F213","v":30.3},{"$f":"[1]Weather!G213","v":17.7},{"$f":"[1]Weather!H213","v":7.3},{"$f":"[1]Weather!I213","v":56.7},{"$f":"[1]Weather!J213","v":0},{"$f":"[1]Weather!K213","v":111.4},{"$f":"[1]Weather!L213","v":0},{"$f":"[1]Weather!M213","v":173.4},{"$f":"[1]Weather!N213","v":0},{"$f":"[1]Weather!O213","v":235.4},{"$f":"[1]Weather!P213","v":0},{"$f":"[1]Weather!Q213","v":297.39999999999998},{"$f":"[1]Weather!R213","v":0},{"$f":"[1]Weather!S213","v":359.4},{"$f":"[1]Economic!C93","v":747589.4},{"$f":"[1]Economic!D93","v":7373.4},{"$f":"[1]Economic!E93","v":7472.4},{"$f":"[1]Economic!F93","v":113.9},{"$f":"[1]Economic!G93","v":119.1},{"$f":"AR45","v":31},22,{"$f":"1+AT92","v":92},{"$f":"AU81","v":0},{"$f":"AV81","v":0},{"$f":"AW81","v":0},{"$f":"AX81","v":0},{"$f":"AY81","v":0},{"$f":"AZ81","v":0},{"$f":"BA81","v":0},{"$f":"BB81","v":1},{"$f":"BC81","v":0},{"$f":"BD81","v":0},{"$f":"BE81","v":0},{"$f":"BF81","v":0},{"$f":"BG81","v":0},{"$f":"BH81","v":0},{"$f":"BG93+BH93","v":0},0,0,{"$f":"BK93","v":0},{"$f":"BM92","v":0},{"$f":"$BJ93*W93","v":0},{"$f":"$BJ93*X93","v":0},{"$f":"$BJ93*Y93","v":0},{"$f":"$BJ93*Z93","v":0},{"$f":"$BJ93*AA93","v":0},{"$f":"$BJ93*AB93","v":0},{"$f":"$BJ93*AC93","v":0},{"$f":"$BJ93*AD93","v":0},{"$f":"$BJ93*AE93","v":0},{"$f":"$BJ93*AF93","v":0},{"$f":"$BJ93*AG93","v":0},{"$f":"$BJ93*AH93","v":0},{"$f":"$BJ93*AI93","v":0},{"$f":"$BJ93*AJ93","v":0},{"$f":"$BJ93*AK93","v":0},{"$f":"$BJ93*AL93","v":0},{"$f":"F93/Q93","v":661.52270361450462},{"$f":"I93/R93","v":2378.4059372223765},{"$f":"L93/S93","v":91031.060819825783}]
[{"$f":"'[1]Monthly Data'!A94","v":"2019-09-01"},{"$f":"'[1]Monthly Data'!B94","v":2019},{"$f":"MONTH(A94)","v":9},{"$f":"'[1]Monthly Data'!D94","v":8061127.0845380994},{"$f":"'[1]Monthly Data'!E94","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F94","v":8666940.9224682767},{"$f":"'[1]Monthly Data'!G94","v":3448393.0346508492},{"$f":"'[1]Monthly Data'!H94","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I94","v":3719087.029326614},{"$f":"'[1]Monthly Data'!J94","v":10395119.136384932},{"$f":"'[1]Monthly Data'!K94","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L94","v":10973801.691083513},{"$f":"'[1]Monthly Data'!M94","v":95972.641245745617},{"$f":"'[1]Monthly Data'!N94","v":33656.943757960209},{"$f":"'[1]Monthly Data'!O94","v":25467.440000000006},{"$f":"'[1]Monthly Data'!P94","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q94","v":15807},{"$f":"'[1]Monthly Data'!R94","v":1753},{"$f":"'[1]Monthly Data'!S94","v":127},{"$f":"'[1]Monthly Data'!T94","v":3261},{"$f":"'[1]Monthly Data'!U94","v":30},{"$f":"[1]Weather!C214","v":16.440000000000001},{"$f":"[1]Weather!D214","v":169.3},{"$f":"[1]Weather!E214","v":2.5},{"$f":"[1]Weather!F214","v":112.2},{"$f":"[1]Weather!G214","v":5.4},{"$f":"[1]Weather!H214","v":61.6},{"$f":"[1]Weather!I214","v":14.8},{"$f":"[1]Weather!J214","v":25.8},{"$f":"[1]Weather!K214","v":39},{"$f":"[1]Weather!L214","v":7},{"$f":"[1]Weather!M214","v":80.2},{"$f":"[1]Weather!N214","v":0.2},{"$f":"[1]Weather!O214","v":133.4},{"$f":"[1]Weather!P214","v":0},{"$f":"[1]Weather!Q214","v":193.2},{"$f":"[1]Weather!R214","v":0},{"$f":"[1]Weather!S214","v":253.2},{"$f":"[1]Economic!C94","v":747589.4},{"$f":"[1]Economic!D94","v":7399.5},{"$f":"[1]Economic!E94","v":7464.3},{"$f":"[1]Economic!F94","v":113.5},{"$f":"[1]Economic!G94","v":116.9},{"$f":"AR46","v":30},20,{"$f":"1+AT93","v":93},{"$f":"AU82","v":0},{"$f":"AV82","v":0},{"$f":"AW82","v":0},{"$f":"AX82","v":0},{"$f":"AY82","v":0},{"$f":"AZ82","v":0},{"$f":"BA82","v":0},{"$f":"BB82","v":0},{"$f":"BC82","v":1},{"$f":"BD82","v":0},{"$f":"BE82","v":0},{"$f":"BF82","v":0},{"$f":"BG82","v":0},{"$f":"BH82","v":1},{"$f":"BG94+BH94","v":1},0,0,{"$f":"BK94","v":0},{"$f":"BM93","v":0},{"$f":"$BJ94*W94","v":0},{"$f":"$BJ94*X94","v":0},{"$f":"$BJ94*Y94","v":0},{"$f":"$BJ94*Z94","v":0},{"$f":"$BJ94*AA94","v":0},{"$f":"$BJ94*AB94","v":0},{"$f":"$BJ94*AC94","v":0},{"$f":"$BJ94*AD94","v":0},{"$f":"$BJ94*AE94","v":0},{"$f":"$BJ94*AF94","v":0},{"$f":"$BJ94*AG94","v":0},{"$f":"$BJ94*AH94","v":0},{"$f":"$BJ94*AI94","v":0},{"$f":"$BJ94*AJ94","v":0},{"$f":"$BJ94*AK94","v":0},{"$f":"$BJ94*AL94","v":0},{"$f":"F94/Q94","v":548.29764803367345},{"$f":"I94/R94","v":2121.5556356683478},{"$f":"L94/S94","v":86407.887331366248}]
[{"$f":"'[1]Monthly Data'!A95","v":"2019-10-01"},{"$f":"'[1]Monthly Data'!B95","v":2019},{"$f":"MONTH(A95)","v":10},{"$f":"'[1]Monthly Data'!D95","v":8747393.621830821},{"$f":"'[1]Monthly Data'!E95","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F95","v":9353207.4597609993},{"$f":"'[1]Monthly Data'!G95","v":3461001.7663835487},{"$f":"'[1]Monthly Data'!H95","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I95","v":3731695.7610593135},{"$f":"'[1]Monthly Data'!J95","v":10416127.544557648},{"$f":"'[1]Monthly Data'!K95","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L95","v":10994810.099256229},{"$f":"'[1]Monthly Data'!M95","v":112570.42824011325},{"$f":"'[1]Monthly Data'!N95","v":32913.391456526915},{"$f":"'[1]Monthly Data'!O95","v":26140.640000000003},{"$f":"'[1]Monthly Data'!P95","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q95","v":15811},{"$f":"'[1]Monthly Data'!R95","v":1788},{"$f":"'[1]Monthly Data'!S95","v":129},{"$f":"'[1]Monthly Data'!T95","v":3261},{"$f":"'[1]Monthly Data'!U95","v":30},{"$f":"[1]Weather!C215","v":9.9741935483870972},{"$f":"[1]Weather!D215","v":372.8},{"$f":"[1]Weather!E215","v":0},{"$f":"[1]Weather!F215","v":312.60000000000002},{"$f":"[1]Weather!G215","v":1.8},{"$f":"[1]Weather!H215","v":252.6},{"$f":"[1]Weather!I215","v":3.8},{"$f":"[1]Weather!J215","v":192.6},{"$f":"[1]Weather!K215","v":5.8},{"$f":"[1]Weather!L215","v":134.69999999999999},{"$f":"[1]Weather!M215","v":9.9},{"$f":"[1]Weather!N215","v":81.099999999999994},{"$f":"[1]Weather!O215","v":18.3},{"$f":"[1]Weather!P215","v":41.7},{"$f":"[1]Weather!Q215","v":40.9},{"$f":"[1]Weather!R215","v":14.9},{"$f":"[1]Weather!S215","v":76.099999999999994},{"$f":"[1]Economic!C95","v":747589.4},{"$f":"[1]Economic!D95","v":7425.4},{"$f":"[1]Economic!E95","v":7466.9},{"$f":"[1]Economic!F95","v":118.2},{"$f":"[1]Economic!G95","v":119.9},{"$f":"AR47","v":31},21,{"$f":"1+AT94","v":94},{"$f":"AU83","v":0},{"$f":"AV83","v":0},{"$f":"AW83","v":0},{"$f":"AX83","v":0},{"$f":"AY83","v":0},{"$f":"AZ83","v":0},{"$f":"BA83","v":0},{"$f":"BB83","v":0},{"$f":"BC83","v":0},{"$f":"BD83","v":1},{"$f":"BE83","v":0},{"$f":"BF83","v":0},{"$f":"BG83","v":0},{"$f":"BH83","v":1},{"$f":"BG95+BH95","v":1},0,0,{"$f":"BK95","v":0},{"$f":"BM94","v":0},{"$f":"$BJ95*W95","v":0},{"$f":"$BJ95*X95","v":0},{"$f":"$BJ95*Y95","v":0},{"$f":"$BJ95*Z95","v":0},{"$f":"$BJ95*AA95","v":0},{"$f":"$BJ95*AB95","v":0},{"$f":"$BJ95*AC95","v":0},{"$f":"$BJ95*AD95","v":0},{"$f":"$BJ95*AE95","v":0},{"$f":"$BJ95*AF95","v":0},{"$f":"$BJ95*AG95","v":0},{"$f":"$BJ95*AH95","v":0},{"$f":"$BJ95*AI95","v":0},{"$f":"$BJ95*AJ95","v":0},{"$f":"$BJ95*AK95","v":0},{"$f":"$BJ95*AL95","v":0},{"$f":"F95/Q95","v":591.56330780855092},{"$f":"I95/R95","v":2087.0781661405558},{"$f":"L95/S95","v":85231.086040745955}]
[{"$f":"'[1]Monthly Data'!A96","v":"2019-11-01"},{"$f":"'[1]Monthly Data'!B96","v":2019},{"$f":"MONTH(A96)","v":11},{"$f":"'[1]Monthly Data'!D96","v":10760571.810268486},{"$f":"'[1]Monthly Data'!E96","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F96","v":11366385.648198664},{"$f":"'[1]Monthly Data'!G96","v":3839348.9308264251},{"$f":"'[1]Monthly Data'!H96","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I96","v":4110042.9255021899},{"$f":"'[1]Monthly Data'!J96","v":10847244.234261472},{"$f":"'[1]Monthly Data'!K96","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L96","v":11425926.788960053},{"$f":"'[1]Monthly Data'!M96","v":120377.98196841464},{"$f":"'[1]Monthly Data'!N96","v":32060.80848710061},{"$f":"'[1]Monthly Data'!O96","v":26288.269999999997},{"$f":"'[1]Monthly Data'!P96","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q96","v":15859},{"$f":"'[1]Monthly Data'!R96","v":1771},{"$f":"'[1]Monthly Data'!S96","v":126},{"$f":"'[1]Monthly Data'!T96","v":3261},{"$f":"'[1]Monthly Data'!U96","v":30},{"$f":"[1]Weather!C216","v":0.55999999999999994},{"$f":"[1]Weather!D216","v":643.20000000000005},{"$f":"[1]Weather!E216","v":0},{"$f":"[1]Weather!F216","v":583.20000000000005},{"$f":"[1]Weather!G216","v":0},{"$f":"[1]Weather!H216","v":523.20000000000005},{"$f":"[1]Weather!I216","v":0},{"$f":"[1]Weather!J216","v":463.2},{"$f":"[1]Weather!K216","v":0},{"$f":"[1]Weather!L216","v":403.2},{"$f":"[1]Weather!M216","v":0},{"$f":"[1]Weather!N216","v":343.2},{"$f":"[1]Weather!O216","v":0},{"$f":"[1]Weather!P216","v":283.2},{"$f":"[1]Weather!Q216","v":0},{"$f":"[1]Weather!R216","v":223.2},{"$f":"[1]Weather!S216","v":0},{"$f":"[1]Economic!C96","v":747589.4},{"$f":"[1]Economic!D96","v":7438.5},{"$f":"[1]Economic!E96","v":7455},{"$f":"[1]Economic!F96","v":120.1},{"$f":"[1]Economic!G96","v":119.9},{"$f":"AR48","v":30},22,{"$f":"1+AT95","v":95},{"$f":"AU84","v":0},{"$f":"AV84","v":0},{"$f":"AW84","v":0},{"$f":"AX84","v":0},{"$f":"AY84","v":0},{"$f":"AZ84","v":0},{"$f":"BA84","v":0},{"$f":"BB84","v":0},{"$f":"BC84","v":0},{"$f":"BD84","v":0},{"$f":"BE84","v":1},{"$f":"BF84","v":0},{"$f":"BG84","v":0},{"$f":"BH84","v":1},{"$f":"BG96+BH96","v":1},0,0,{"$f":"BK96","v":0},{"$f":"BM95","v":0},{"$f":"$BJ96*W96","v":0},{"$f":"$BJ96*X96","v":0},{"$f":"$BJ96*Y96","v":0},{"$f":"$BJ96*Z96","v":0},{"$f":"$BJ96*AA96","v":0},{"$f":"$BJ96*AB96","v":0},{"$f":"$BJ96*AC96","v":0},{"$f":"$BJ96*AD96","v":0},{"$f":"$BJ96*AE96","v":0},{"$f":"$BJ96*AF96","v":0},{"$f":"$BJ96*AG96","v":0},{"$f":"$BJ96*AH96","v":0},{"$f":"$BJ96*AI96","v":0},{"$f":"$BJ96*AJ96","v":0},{"$f":"$BJ96*AK96","v":0},{"$f":"$BJ96*AL96","v":0},{"$f":"F96/Q96","v":716.71515531866226},{"$f":"I96/R96","v":2320.7469935077302},{"$f":"L96/S96","v":90681.958642540107}]
[{"$f":"'[1]Monthly Data'!A97","v":"2019-12-01"},{"$f":"'[1]Monthly Data'!B97","v":2019},{"$f":"MONTH(A97)","v":12},{"$f":"'[1]Monthly Data'!D97","v":12817933.095966045},{"$f":"'[1]Monthly Data'!E97","v":605813.83793017792},{"$f":"'[1]Monthly Data'!F97","v":13423746.933896223},{"$f":"'[1]Monthly Data'!G97","v":4227042.4814835032},{"$f":"'[1]Monthly Data'!H97","v":270693.99467576476},{"$f":"'[1]Monthly Data'!I97","v":4497736.4761592681},{"$f":"'[1]Monthly Data'!J97","v":10361685.654034983},{"$f":"'[1]Monthly Data'!K97","v":578682.55469858088},{"$f":"'[1]Monthly Data'!L97","v":10940368.208733564},{"$f":"'[1]Monthly Data'!M97","v":133510.49307751775},{"$f":"'[1]Monthly Data'!N97","v":32602.377656945137},{"$f":"'[1]Monthly Data'!O97","v":25377.779999999992},{"$f":"'[1]Monthly Data'!P97","v":281.15999999999997},{"$f":"'[1]Monthly Data'!Q97","v":15922},{"$f":"'[1]Monthly Data'!R97","v":1763},{"$f":"'[1]Monthly Data'!S97","v":126},{"$f":"'[1]Monthly Data'!T97","v":3261},{"$f":"'[1]Monthly Data'!U97","v":30},{"$f":"[1]Weather!C217","v":-0.80967741935483806},{"$f":"[1]Weather!D217","v":707.1},{"$f":"[1]Weather!E217","v":0},{"$f":"[1]Weather!F217","v":645.1},{"$f":"[1]Weather!G217","v":0},{"$f":"[1]Weather!H217","v":583.1},{"$f":"[1]Weather!I217","v":0},{"$f":"[1]Weather!J217","v":521.1},{"$f":"[1]Weather!K217","v":0},{"$f":"[1]Weather!L217","v":459.1},{"$f":"[1]Weather!M217","v":0},{"$f":"[1]Weather!N217","v":397.1},{"$f":"[1]Weather!O217","v":0},{"$f":"[1]Weather!P217","v":335.1},{"$f":"[1]Weather!Q217","v":0},{"$f":"[1]Weather!R217","v":273.10000000000002},{"$f":"[1]Weather!S217","v":0},{"$f":"[1]Economic!C97","v":747589.4},{"$f":"[1]Economic!D97","v":7450.8},{"$f":"[1]Economic!E97","v":7459.6},{"$f":"[1]Economic!F97","v":123.9},{"$f":"[1]Economic!G97","v":112.5},{"$f":"AR49","v":31},19,{"$f":"1+AT96","v":96},{"$f":"AU85","v":0},{"$f":"AV85","v":0},{"$f":"AW85","v":0},{"$f":"AX85","v":0},{"$f":"AY85","v":0},{"$f":"AZ85","v":0},{"$f":"BA85","v":0},{"$f":"BB85","v":0},{"$f":"BC85","v":0},{"$f":"BD85","v":0},{"$f":"BE85","v":0},{"$f":"BF85","v":1},{"$f":"BG85","v":0},{"$f":"BH85","v":0},{"$f":"BG97+BH97","v":0},0,0,{"$f":"BK97","v":0},{"$f":"BM96","v":0},{"$f":"$BJ97*W97","v":0},{"$f":"$BJ97*X97","v":0},{"$f":"$BJ97*Y97","v":0},{"$f":"$BJ97*Z97","v":0},{"$f":"$BJ97*AA97","v":0},{"$f":"$BJ97*AB97","v":0},{"$f":"$BJ97*AC97","v":0},{"$f":"$BJ97*AD97","v":0},{"$f":"$BJ97*AE97","v":0},{"$f":"$BJ97*AF97","v":0},{"$f":"$BJ97*AG97","v":0},{"$f":"$BJ97*AH97","v":0},{"$f":"$BJ97*AI97","v":0},{"$f":"$BJ97*AJ97","v":0},{"$f":"$BJ97*AK97","v":0},{"$f":"$BJ97*AL97","v":0},{"$f":"F97/Q97","v":843.0942679246466},{"$f":"I97/R97","v":2551.1834805214226},{"$f":"L97/S97","v":86828.319116933053}]
[{"$f":"'[1]Monthly Data'!A98","v":"2020-01-01"},{"$f":"'[1]Monthly Data'!B98","v":2020},{"$f":"MONTH(A98)","v":1},{"$f":"'[1]Monthly Data'!D98","v":12866456.17026085},{"$f":"'[1]Monthly Data'!E98","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F98","v":13471335.783219554},{"$f":"'[1]Monthly Data'!G98","v":4377026.2665486429},{"$f":"'[1]Monthly Data'!H98","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I98","v":4647081.2463083407},{"$f":"'[1]Monthly Data'!J98","v":10810342.446760129},{"$f":"'[1]Monthly Data'!K98","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L98","v":11445865.90152505},{"$f":"'[1]Monthly Data'!M98","v":129767.21785488386},{"$f":"'[1]Monthly Data'!N98","v":33005.016610059582},{"$f":"'[1]Monthly Data'!O98","v":25510.520000000004},{"$f":"'[1]Monthly Data'!P98","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q98","v":16009},{"$f":"'[1]Monthly Data'!R98","v":1779},{"$f":"'[1]Monthly Data'!S98","v":126},{"$f":"'[1]Monthly Data'!T98","v":3261},{"$f":"'[1]Monthly Data'!U98","v":30},{"$f":"[1]Weather!C218","v":-1.8},{"$f":"[1]Weather!D218","v":737.8},{"$f":"[1]Weather!E218","v":0},{"$f":"[1]Weather!F218","v":675.8},{"$f":"[1]Weather!G218","v":0},{"$f":"[1]Weather!H218","v":613.79999999999995},{"$f":"[1]Weather!I218","v":0},{"$f":"[1]Weather!J218","v":551.79999999999995},{"$f":"[1]Weather!K218","v":0},{"$f":"[1]Weather!L218","v":489.8},{"$f":"[1]Weather!M218","v":0},{"$f":"[1]Weather!N218","v":427.8},{"$f":"[1]Weather!O218","v":0},{"$f":"[1]Weather!P218","v":365.8},{"$f":"[1]Weather!Q218","v":0},{"$f":"[1]Weather!R218","v":303.8},{"$f":"[1]Weather!S218","v":0},{"$f":"[1]Economic!C98","v":710048.9},{"$f":"[1]Economic!D98","v":7472.8},{"$f":"[1]Economic!E98","v":7437.3},{"$f":"[1]Economic!F98","v":125.2},{"$f":"[1]Economic!G98","v":122.3},{"$f":"AR50","v":31},22,{"$f":"1+AT97","v":97},{"$f":"AU86","v":1},{"$f":"AV86","v":0},{"$f":"AW86","v":0},{"$f":"AX86","v":0},{"$f":"AY86","v":0},{"$f":"AZ86","v":0},{"$f":"BA86","v":0},{"$f":"BB86","v":0},{"$f":"BC86","v":0},{"$f":"BD86","v":0},{"$f":"BE86","v":0},{"$f":"BF86","v":0},{"$f":"BG86","v":0},{"$f":"BH86","v":0},{"$f":"BG98+BH98","v":0},0,0,{"$f":"BK98","v":0},{"$f":"BM97","v":0},{"$f":"$BJ98*W98","v":0},{"$f":"$BJ98*X98","v":0},{"$f":"$BJ98*Y98","v":0},{"$f":"$BJ98*Z98","v":0},{"$f":"$BJ98*AA98","v":0},{"$f":"$BJ98*AB98","v":0},{"$f":"$BJ98*AC98","v":0},{"$f":"$BJ98*AD98","v":0},{"$f":"$BJ98*AE98","v":0},{"$f":"$BJ98*AF98","v":0},{"$f":"$BJ98*AG98","v":0},{"$f":"$BJ98*AH98","v":0},{"$f":"$BJ98*AI98","v":0},{"$f":"$BJ98*AJ98","v":0},{"$f":"$BJ98*AK98","v":0},{"$f":"$BJ98*AL98","v":0},{"$f":"F98/Q98","v":841.48515105375441},{"$f":"I98/R98","v":2612.1873222643849},{"$f":"L98/S98","v":90840.205567659126}]
[{"$f":"'[1]Monthly Data'!A99","v":"2020-02-01"},{"$f":"'[1]Monthly Data'!B99","v":2020},{"$f":"MONTH(A99)","v":2},{"$f":"'[1]Monthly Data'!D99","v":12122959.291194474},{"$f":"'[1]Monthly Data'!E99","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F99","v":12727838.904153178},{"$f":"'[1]Monthly Data'!G99","v":4137486.5177108715},{"$f":"'[1]Monthly Data'!H99","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I99","v":4407541.4974705689},{"$f":"'[1]Monthly Data'!J99","v":10409882.874438919},{"$f":"'[1]Monthly Data'!K99","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L99","v":11045406.32920384},{"$f":"'[1]Monthly Data'!M99","v":111611.75779915231},{"$f":"'[1]Monthly Data'!N99","v":32945.981622905012},{"$f":"'[1]Monthly Data'!O99","v":24748.480000000003},{"$f":"'[1]Monthly Data'!P99","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q99","v":16023},{"$f":"'[1]Monthly Data'!R99","v":1778},{"$f":"'[1]Monthly Data'!S99","v":127},{"$f":"'[1]Monthly Data'!T99","v":3261},{"$f":"'[1]Monthly Data'!U99","v":30},{"$f":"[1]Weather!C219","v":-3.4379310344827592},{"$f":"[1]Weather!D219","v":737.7},{"$f":"[1]Weather!E219","v":0},{"$f":"[1]Weather!F219","v":679.7},{"$f":"[1]Weather!G219","v":0},{"$f":"[1]Weather!H219","v":621.70000000000005},{"$f":"[1]Weather!I219","v":0},{"$f":"[1]Weather!J219","v":563.70000000000005},{"$f":"[1]Weather!K219","v":0},{"$f":"[1]Weather!L219","v":505.7},{"$f":"[1]Weather!M219","v":0},{"$f":"[1]Weather!N219","v":447.7},{"$f":"[1]Weather!O219","v":0},{"$f":"[1]Weather!P219","v":389.7},{"$f":"[1]Weather!Q219","v":0},{"$f":"[1]Weather!R219","v":331.7},{"$f":"[1]Weather!S219","v":0},{"$f":"[1]Economic!C99","v":710048.9},{"$f":"[1]Economic!D99","v":7487.3},{"$f":"[1]Economic!E99","v":7414.9},{"$f":"[1]Economic!F99","v":128.69999999999999},{"$f":"[1]Economic!G99","v":124.5},{"$f":"AR51","v":29},19,{"$f":"1+AT98","v":98},{"$f":"AU87","v":0},{"$f":"AV87","v":1},{"$f":"AW87","v":0},{"$f":"AX87","v":0},{"$f":"AY87","v":0},{"$f":"AZ87","v":0},{"$f":"BA87","v":0},{"$f":"BB87","v":0},{"$f":"BC87","v":0},{"$f":"BD87","v":0},{"$f":"BE87","v":0},{"$f":"BF87","v":0},{"$f":"BG87","v":0},{"$f":"BH87","v":0},{"$f":"BG99+BH99","v":0},0,0,{"$f":"BK99","v":0},{"$f":"BM98","v":0},{"$f":"$BJ99*W99","v":0},{"$f":"$BJ99*X99","v":0},{"$f":"$BJ99*Y99","v":0},{"$f":"$BJ99*Z99","v":0},{"$f":"$BJ99*AA99","v":0},{"$f":"$BJ99*AB99","v":0},{"$f":"$BJ99*AC99","v":0},{"$f":"$BJ99*AD99","v":0},{"$f":"$BJ99*AE99","v":0},{"$f":"$BJ99*AF99","v":0},{"$f":"$BJ99*AG99","v":0},{"$f":"$BJ99*AH99","v":0},{"$f":"$BJ99*AI99","v":0},{"$f":"$BJ99*AJ99","v":0},{"$f":"$BJ99*AK99","v":0},{"$f":"$BJ99*AL99","v":0},{"$f":"F99/Q99","v":794.34805617881659},{"$f":"I99/R99","v":2478.9322257989702},{"$f":"L99/S99","v":86971.703379557803}]
[{"$f":"'[1]Monthly Data'!A100","v":"2020-03-01"},{"$f":"'[1]Monthly Data'!B100","v":2020},{"$f":"MONTH(A100)","v":3},{"$f":"'[1]Monthly Data'!D100","v":11708936.147119425},{"$f":"'[1]Monthly Data'!E100","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F100","v":12313815.760078128},{"$f":"'[1]Monthly Data'!G100","v":3689100.3264955725},{"$f":"'[1]Monthly Data'!H100","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I100","v":3959155.3062552703},{"$f":"'[1]Monthly Data'!J100","v":9916764.6526984535},{"$f":"'[1]Monthly Data'!K100","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L100","v":10552288.107463375},{"$f":"'[1]Monthly Data'!M100","v":106442.85983284675},{"$f":"'[1]Monthly Data'!N100","v":33092.897928915736},{"$f":"'[1]Monthly Data'!O100","v":25540.920000000006},{"$f":"'[1]Monthly Data'!P100","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q100","v":16030},{"$f":"'[1]Monthly Data'!R100","v":1777},{"$f":"'[1]Monthly Data'!S100","v":127},{"$f":"'[1]Monthly Data'!T100","v":3261},{"$f":"'[1]Monthly Data'!U100","v":30},{"$f":"[1]Weather!C220","v":2.3193548387096774},{"$f":"[1]Weather!D220","v":610.1},{"$f":"[1]Weather!E220","v":0},{"$f":"[1]Weather!F220","v":548.1},{"$f":"[1]Weather!G220","v":0},{"$f":"[1]Weather!H220","v":486.1},{"$f":"[1]Weather!I220","v":0},{"$f":"[1]Weather!J220","v":424.1},{"$f":"[1]Weather!K220","v":0},{"$f":"[1]Weather!L220","v":362.1},{"$f":"[1]Weather!M220","v":0},{"$f":"[1]Weather!N220","v":300.10000000000002},{"$f":"[1]Weather!O220","v":0},{"$f":"[1]Weather!P220","v":241.3},{"$f":"[1]Weather!Q220","v":3.2},{"$f":"[1]Weather!R220","v":183.3},{"$f":"[1]Weather!S220","v":7.2},{"$f":"[1]Economic!C100","v":710048.9},{"$f":"[1]Economic!D100","v":7361.1},{"$f":"[1]Economic!E100","v":7246.6},{"$f":"[1]Economic!F100","v":125.6},{"$f":"[1]Economic!G100","v":122.5},{"$f":"AR52","v":31},22,{"$f":"1+AT99","v":99},{"$f":"AU88","v":0},{"$f":"AV88","v":0},{"$f":"AW88","v":1},{"$f":"AX88","v":0},{"$f":"AY88","v":0},{"$f":"AZ88","v":0},{"$f":"BA88","v":0},{"$f":"BB88","v":0},{"$f":"BC88","v":0},{"$f":"BD88","v":0},{"$f":"BE88","v":0},{"$f":"BF88","v":0},{"$f":"BG88","v":1},{"$f":"BH88","v":0},{"$f":"BG100+BH100","v":1},1,0.5,{"$f":"BK100","v":0.5},{"$f":"BM99","v":0},{"$f":"$BJ100*W100","v":610.1},{"$f":"$BJ100*X100","v":0},{"$f":"$BJ100*Y100","v":548.1},{"$f":"$BJ100*Z100","v":0},{"$f":"$BJ100*AA100","v":486.1},{"$f":"$BJ100*AB100","v":0},{"$f":"$BJ100*AC100","v":424.1},{"$f":"$BJ100*AD100","v":0},{"$f":"$BJ100*AE100","v":362.1},{"$f":"$BJ100*AF100","v":0},{"$f":"$BJ100*AG100","v":300.10000000000002},{"$f":"$BJ100*AH100","v":0},{"$f":"$BJ100*AI100","v":241.3},{"$f":"$BJ100*AJ100","v":3.2},{"$f":"$BJ100*AK100","v":183.3},{"$f":"$BJ100*AL100","v":7.2},{"$f":"F100/Q100","v":768.17316032926567},{"$f":"I100/R100","v":2227.9996095977885},{"$f":"L100/S100","v":83088.882735932086}]
[{"$f":"'[1]Monthly Data'!A101","v":"2020-04-01"},{"$f":"'[1]Monthly Data'!B101","v":2020},{"$f":"MONTH(A101)","v":4},{"$f":"'[1]Monthly Data'!D101","v":10594411.679266052},{"$f":"'[1]Monthly Data'!E101","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F101","v":11199291.292224756},{"$f":"'[1]Monthly Data'!G101","v":2848033.2428459735},{"$f":"'[1]Monthly Data'!H101","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I101","v":3118088.2226056713},{"$f":"'[1]Monthly Data'!J101","v":7038118.2699119393},{"$f":"'[1]Monthly Data'!K101","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L101","v":7673641.7246768596},{"$f":"'[1]Monthly Data'!M101","v":89747.398793209053},{"$f":"'[1]Monthly Data'!N101","v":32983.935001957776},{"$f":"'[1]Monthly Data'!O101","v":24483.24},{"$f":"'[1]Monthly Data'!P101","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q101","v":16137},{"$f":"'[1]Monthly Data'!R101","v":1778},{"$f":"'[1]Monthly Data'!S101","v":129},{"$f":"'[1]Monthly Data'!T101","v":3261},{"$f":"'[1]Monthly Data'!U101","v":30},{"$f":"[1]Weather!C221","v":4.7133333333333338},{"$f":"[1]Weather!D221","v":518.6},{"$f":"[1]Weather!E221","v":0},{"$f":"[1]Weather!F221","v":458.6},{"$f":"[1]Weather!G221","v":0},{"$f":"[1]Weather!H221","v":398.6},{"$f":"[1]Weather!I221","v":0},{"$f":"[1]Weather!J221","v":338.6},{"$f":"[1]Weather!K221","v":0},{"$f":"[1]Weather!L221","v":278.60000000000002},{"$f":"[1]Weather!M221","v":0},{"$f":"[1]Weather!N221","v":218.6},{"$f":"[1]Weather!O221","v":0},{"$f":"[1]Weather!P221","v":161.1},{"$f":"[1]Weather!Q221","v":2.5},{"$f":"[1]Weather!R221","v":109.2},{"$f":"[1]Weather!S221","v":10.6},{"$f":"[1]Economic!C101","v":710048.9},{"$f":"[1]Economic!D101","v":6999.7},{"$f":"[1]Economic!E101","v":6905.7},{"$f":"[1]Economic!F101","v":119.4},{"$f":"[1]Economic!G101","v":116.3},{"$f":"AR53","v":30},21,{"$f":"1+AT100","v":100},{"$f":"AU89","v":0},{"$f":"AV89","v":0},{"$f":"AW89","v":0},{"$f":"AX89","v":1},{"$f":"AY89","v":0},{"$f":"AZ89","v":0},{"$f":"BA89","v":0},{"$f":"BB89","v":0},{"$f":"BC89","v":0},{"$f":"BD89","v":0},{"$f":"BE89","v":0},{"$f":"BF89","v":0},{"$f":"BG89","v":1},{"$f":"BH89","v":0},{"$f":"BG101+BH101","v":1},1,1,{"$f":"BK101","v":1},{"$f":"BM100","v":0},{"$f":"$BJ101*W101","v":518.6},{"$f":"$BJ101*X101","v":0},{"$f":"$BJ101*Y101","v":458.6},{"$f":"$BJ101*Z101","v":0},{"$f":"$BJ101*AA101","v":398.6},{"$f":"$BJ101*AB101","v":0},{"$f":"$BJ101*AC101","v":338.6},{"$f":"$BJ101*AD101","v":0},{"$f":"$BJ101*AE101","v":278.60000000000002},{"$f":"$BJ101*AF101","v":0},{"$f":"$BJ101*AG101","v":218.6},{"$f":"$BJ101*AH101","v":0},{"$f":"$BJ101*AI101","v":161.1},{"$f":"$BJ101*AJ101","v":2.5},{"$f":"$BJ101*AK101","v":109.2},{"$f":"$BJ101*AL101","v":10.6},{"$f":"F101/Q101","v":694.0132175884462},{"$f":"I101/R101","v":1753.7054120391851},{"$f":"L101/S101","v":59485.594764936897}]
[{"$f":"'[1]Monthly Data'!A102","v":"2020-05-01"},{"$f":"'[1]Monthly Data'!B102","v":2020},{"$f":"MONTH(A102)","v":5},{"$f":"'[1]Monthly Data'!D102","v":10075897.739323296},{"$f":"'[1]Monthly Data'!E102","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F102","v":10680777.352281999},{"$f":"'[1]Monthly Data'!G102","v":2839173.9438523706},{"$f":"'[1]Monthly Data'!H102","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I102","v":3109228.9236120684},{"$f":"'[1]Monthly Data'!J102","v":7851278.3061691457},{"$f":"'[1]Monthly Data'!K102","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L102","v":8486801.760934066},{"$f":"'[1]Monthly Data'!M102","v":80962.821380882102},{"$f":"'[1]Monthly Data'!N102","v":33054.944549862958},{"$f":"'[1]Monthly Data'!O102","v":19142.870000000003},{"$f":"'[1]Monthly Data'!P102","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q102","v":16100},{"$f":"'[1]Monthly Data'!R102","v":1771},{"$f":"'[1]Monthly Data'!S102","v":129},{"$f":"'[1]Monthly Data'!T102","v":3261},{"$f":"'[1]Monthly Data'!U102","v":30},{"$f":"[1]Weather!C222","v":10.523117271562649},{"$f":"[1]Weather!D222","v":360.1},{"$f":"[1]Weather!E222","v":4.3},{"$f":"[1]Weather!F222","v":305.2},{"$f":"[1]Weather!G222","v":11.4},{"$f":"[1]Weather!H222","v":251.2},{"$f":"[1]Weather!I222","v":19.399999999999999},{"$f":"[1]Weather!J222","v":198.3},{"$f":"[1]Weather!K222","v":28.5},{"$f":"[1]Weather!L222","v":148.4},{"$f":"[1]Weather!M222","v":40.6},{"$f":"[1]Weather!N222","v":107.2},{"$f":"[1]Weather!O222","v":61.4},{"$f":"[1]Weather!P222","v":73.8},{"$f":"[1]Weather!Q222","v":90},{"$f":"[1]Weather!R222","v":47.8},{"$f":"[1]Weather!S222","v":126},{"$f":"[1]Economic!C102","v":710048.9},{"$f":"[1]Economic!D102","v":6621.5},{"$f":"[1]Economic!E102","v":6577.9},{"$f":"[1]Economic!F102","v":112.7},{"$f":"[1]Economic!G102","v":110.9},{"$f":"AR54","v":31},20,{"$f":"1+AT101","v":101},{"$f":"AU90","v":0},{"$f":"AV90","v":0},{"$f":"AW90","v":0},{"$f":"AX90","v":0},{"$f":"AY90","v":1},{"$f":"AZ90","v":0},{"$f":"BA90","v":0},{"$f":"BB90","v":0},{"$f":"BC90","v":0},{"$f":"BD90","v":0},{"$f":"BE90","v":0},{"$f":"BF90","v":0},{"$f":"BG90","v":1},{"$f":"BH90","v":0},{"$f":"BG102+BH102","v":1},1,1,{"$f":"BK102","v":1},{"$f":"BM101","v":0},{"$f":"$BJ102*W102","v":360.1},{"$f":"$BJ102*X102","v":4.3},{"$f":"$BJ102*Y102","v":305.2},{"$f":"$BJ102*Z102","v":11.4},{"$f":"$BJ102*AA102","v":251.2},{"$f":"$BJ102*AB102","v":19.399999999999999},{"$f":"$BJ102*AC102","v":198.3},{"$f":"$BJ102*AD102","v":28.5},{"$f":"$BJ102*AE102","v":148.4},{"$f":"$BJ102*AF102","v":40.6},{"$f":"$BJ102*AG102","v":107.2},{"$f":"$BJ102*AH102","v":61.4},{"$f":"$BJ102*AI102","v":73.8},{"$f":"$BJ102*AJ102","v":90},{"$f":"$BJ102*AK102","v":47.8},{"$f":"$BJ102*AL102","v":126},{"$f":"F102/Q102","v":663.40232001751542},{"$f":"I102/R102","v":1755.6346265454931},{"$f":"L102/S102","v":65789.160937473382}]
[{"$f":"'[1]Monthly Data'!A103","v":"2020-06-01"},{"$f":"'[1]Monthly Data'!B103","v":2020},{"$f":"MONTH(A103)","v":6},{"$f":"'[1]Monthly Data'!D103","v":9987467.2126085386},{"$f":"'[1]Monthly Data'!E103","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F103","v":10592346.825567242},{"$f":"'[1]Monthly Data'!G103","v":3055159.5702205976},{"$f":"'[1]Monthly Data'!H103","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I103","v":3325214.5499802954},{"$f":"'[1]Monthly Data'!J103","v":9093235.5826156083},{"$f":"'[1]Monthly Data'!K103","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L103","v":9728759.0373805277},{"$f":"'[1]Monthly Data'!M103","v":72347.566729917788},{"$f":"'[1]Monthly Data'!N103","v":32983.935001957776},{"$f":"'[1]Monthly Data'!O103","v":23132.000000000004},{"$f":"'[1]Monthly Data'!P103","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q103","v":16160},{"$f":"'[1]Monthly Data'!R103","v":1775},{"$f":"'[1]Monthly Data'!S103","v":130},{"$f":"'[1]Monthly Data'!T103","v":3261},{"$f":"'[1]Monthly Data'!U103","v":30},{"$f":"[1]Weather!C223","v":17.636666666666667},{"$f":"[1]Weather!D223","v":138.69999999999999},{"$f":"[1]Weather!E223","v":7.8},{"$f":"[1]Weather!F223","v":92.1},{"$f":"[1]Weather!G223","v":21.2},{"$f":"[1]Weather!H223","v":56.1},{"$f":"[1]Weather!I223","v":45.2},{"$f":"[1]Weather!J223","v":29.7},{"$f":"[1]Weather!K223","v":78.8},{"$f":"[1]Weather!L223","v":14.9},{"$f":"[1]Weather!M223","v":124},{"$f":"[1]Weather!N223","v":4.5999999999999996},{"$f":"[1]Weather!O223","v":173.7},{"$f":"[1]Weather!P223","v":0},{"$f":"[1]Weather!Q223","v":229.1},{"$f":"[1]Weather!R223","v":0},{"$f":"[1]Weather!S223","v":289.10000000000002},{"$f":"[1]Economic!C103","v":710048.9},{"$f":"[1]Economic!D103","v":6497.3},{"$f":"[1]Economic!E103","v":6533.5},{"$f":"[1]Economic!F103","v":114},{"$f":"[1]Economic!G103","v":113.9},{"$f":"AR55","v":30},22,{"$f":"1+AT102","v":102},{"$f":"AU91","v":0},{"$f":"AV91","v":0},{"$f":"AW91","v":0},{"$f":"AX91","v":0},{"$f":"AY91","v":0},{"$f":"AZ91","v":1},{"$f":"BA91","v":0},{"$f":"BB91","v":0},{"$f":"BC91","v":0},{"$f":"BD91","v":0},{"$f":"BE91","v":0},{"$f":"BF91","v":0},{"$f":"BG91","v":0},{"$f":"BH91","v":0},{"$f":"BG103+BH103","v":0},1,0.5,{"$f":"BK103","v":0.5},{"$f":"BM102","v":0},{"$f":"$BJ103*W103","v":138.69999999999999},{"$f":"$BJ103*X103","v":7.8},{"$f":"$BJ103*Y103","v":92.1},{"$f":"$BJ103*Z103","v":21.2},{"$f":"$BJ103*AA103","v":56.1},{"$f":"$BJ103*AB103","v":45.2},{"$f":"$BJ103*AC103","v":29.7},{"$f":"$BJ103*AD103","v":78.8},{"$f":"$BJ103*AE103","v":14.9},{"$f":"$BJ103*AF103","v":124},{"$f":"$BJ103*AG103","v":4.5999999999999996},{"$f":"$BJ103*AH103","v":173.7},{"$f":"$BJ103*AI103","v":0},{"$f":"$BJ103*AJ103","v":229.1},{"$f":"$BJ103*AK103","v":0},{"$f":"$BJ103*AL103","v":289.10000000000002},{"$f":"F103/Q103","v":655.46700653262633},{"$f":"I103/R103","v":1873.3603098480537},{"$f":"L103/S103","v":74836.607979850218}]
[{"$f":"'[1]Monthly Data'!A104","v":"2020-07-01"},{"$f":"'[1]Monthly Data'!B104","v":2020},{"$f":"MONTH(A104)","v":7},{"$f":"'[1]Monthly Data'!D104","v":13156024.823692113},{"$f":"'[1]Monthly Data'!E104","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F104","v":13760904.436650816},{"$f":"'[1]Monthly Data'!G104","v":3836853.5976870866},{"$f":"'[1]Monthly Data'!H104","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I104","v":4106908.5774467844},{"$f":"'[1]Monthly Data'!J104","v":10422144.205792543},{"$f":"'[1]Monthly Data'!K104","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L104","v":11057667.660557464},{"$f":"'[1]Monthly Data'!M104","v":77624.838920514434},{"$f":"'[1]Monthly Data'!N104","v":33054.944549862958},{"$f":"'[1]Monthly Data'!O104","v":23856.960000000006},{"$f":"'[1]Monthly Data'!P104","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q104","v":16214},{"$f":"'[1]Monthly Data'!R104","v":1773},{"$f":"'[1]Monthly Data'!S104","v":130},{"$f":"'[1]Monthly Data'!T104","v":3261},{"$f":"'[1]Monthly Data'!U104","v":30},{"$f":"[1]Weather!C224","v":22.496774193548394},{"$f":"[1]Weather!D224","v":24.6},{"$f":"[1]Weather!E224","v":40},{"$f":"[1]Weather!F224","v":2.8},{"$f":"[1]Weather!G224","v":80.2},{"$f":"[1]Weather!H224","v":0},{"$f":"[1]Weather!I224","v":139.4},{"$f":"[1]Weather!J224","v":0},{"$f":"[1]Weather!K224","v":201.4},{"$f":"[1]Weather!L224","v":0},{"$f":"[1]Weather!M224","v":263.39999999999998},{"$f":"[1]Weather!N224","v":0},{"$f":"[1]Weather!O224","v":325.39999999999998},{"$f":"[1]Weather!P224","v":0},{"$f":"[1]Weather!Q224","v":387.4},{"$f":"[1]Weather!R224","v":0},{"$f":"[1]Weather!S224","v":449.4},{"$f":"[1]Economic!C104","v":710048.9},{"$f":"[1]Economic!D104","v":6655.5},{"$f":"[1]Economic!E104","v":6731.6},{"$f":"[1]Economic!F104","v":118},{"$f":"[1]Economic!G104","v":121.1},{"$f":"AR56","v":31},22,{"$f":"1+AT103","v":103},{"$f":"AU92","v":0},{"$f":"AV92","v":0},{"$f":"AW92","v":0},{"$f":"AX92","v":0},{"$f":"AY92","v":0},{"$f":"AZ92","v":0},{"$f":"BA92","v":1},{"$f":"BB92","v":0},{"$f":"BC92","v":0},{"$f":"BD92","v":0},{"$f":"BE92","v":0},{"$f":"BF92","v":0},{"$f":"BG92","v":0},{"$f":"BH92","v":0},{"$f":"BG104+BH104","v":0},1,0.5,0,{"$f":"BM103","v":0},{"$f":"$BJ104*W104","v":24.6},{"$f":"$BJ104*X104","v":40},{"$f":"$BJ104*Y104","v":2.8},{"$f":"$BJ104*Z104","v":80.2},{"$f":"$BJ104*AA104","v":0},{"$f":"$BJ104*AB104","v":139.4},{"$f":"$BJ104*AC104","v":0},{"$f":"$BJ104*AD104","v":201.4},{"$f":"$BJ104*AE104","v":0},{"$f":"$BJ104*AF104","v":263.39999999999998},{"$f":"$BJ104*AG104","v":0},{"$f":"$BJ104*AH104","v":325.39999999999998},{"$f":"$BJ104*AI104","v":0},{"$f":"$BJ104*AJ104","v":387.4},{"$f":"$BJ104*AK104","v":0},{"$f":"$BJ104*AL104","v":449.4},{"$f":"F104/Q104","v":848.70509662333882},{"$f":"I104/R104","v":2316.3612957962687},{"$f":"L104/S104","v":85058.982004288177}]
[{"$f":"'[1]Monthly Data'!A105","v":"2020-08-01"},{"$f":"'[1]Monthly Data'!B105","v":2020},{"$f":"MONTH(A105)","v":8},{"$f":"'[1]Monthly Data'!D105","v":11624511.125675922},{"$f":"'[1]Monthly Data'!E105","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F105","v":12229390.738634625},{"$f":"'[1]Monthly Data'!G105","v":3688140.2678477252},{"$f":"'[1]Monthly Data'!H105","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I105","v":3958195.247607423},{"$f":"'[1]Monthly Data'!J105","v":10192016.210357649},{"$f":"'[1]Monthly Data'!K105","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L105","v":10827539.665122569},{"$f":"'[1]Monthly Data'!M105","v":87754.916418180175},{"$f":"'[1]Monthly Data'!N105","v":33019.439775910374},{"$f":"'[1]Monthly Data'!O105","v":20204.010000000009},{"$f":"'[1]Monthly Data'!P105","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q105","v":16218},{"$f":"'[1]Monthly Data'!R105","v":1782},{"$f":"'[1]Monthly Data'!S105","v":128},{"$f":"'[1]Monthly Data'!T105","v":3261},{"$f":"'[1]Monthly Data'!U105","v":30},{"$f":"[1]Weather!C225","v":20.429837197666551},{"$f":"[1]Weather!D225","v":64.400000000000006},{"$f":"[1]Weather!E225","v":15.7},{"$f":"[1]Weather!F225","v":25},{"$f":"[1]Weather!G225","v":38.299999999999997},{"$f":"[1]Weather!H225","v":6},{"$f":"[1]Weather!I225","v":81.3},{"$f":"[1]Weather!J225","v":0.7},{"$f":"[1]Weather!K225","v":138},{"$f":"[1]Weather!L225","v":0},{"$f":"[1]Weather!M225","v":199.3},{"$f":"[1]Weather!N225","v":0},{"$f":"[1]Weather!O225","v":261.3},{"$f":"[1]Weather!P225","v":0},{"$f":"[1]Weather!Q225","v":323.3},{"$f":"[1]Weather!R225","v":0},{"$f":"[1]Weather!S225","v":385.3},{"$f":"[1]Economic!C105","v":710048.9},{"$f":"[1]Economic!D105","v":6872.3},{"$f":"[1]Economic!E105","v":6953.8},{"$f":"[1]Economic!F105","v":119.2},{"$f":"[1]Economic!G105","v":124.5},{"$f":"AR57","v":31},20,{"$f":"1+AT104","v":104},{"$f":"AU93","v":0},{"$f":"AV93","v":0},{"$f":"AW93","v":0},{"$f":"AX93","v":0},{"$f":"AY93","v":0},{"$f":"AZ93","v":0},{"$f":"BA93","v":0},{"$f":"BB93","v":1},{"$f":"BC93","v":0},{"$f":"BD93","v":0},{"$f":"BE93","v":0},{"$f":"BF93","v":0},{"$f":"BG93","v":0},{"$f":"BH93","v":0},{"$f":"BG105+BH105","v":0},1,0.5,0,{"$f":"BM104","v":0},{"$f":"$BJ105*W105","v":64.400000000000006},{"$f":"$BJ105*X105","v":15.7},{"$f":"$BJ105*Y105","v":25},{"$f":"$BJ105*Z105","v":38.299999999999997},{"$f":"$BJ105*AA105","v":6},{"$f":"$BJ105*AB105","v":81.3},{"$f":"$BJ105*AC105","v":0.7},{"$f":"$BJ105*AD105","v":138},{"$f":"$BJ105*AE105","v":0},{"$f":"$BJ105*AF105","v":199.3},{"$f":"$BJ105*AG105","v":0},{"$f":"$BJ105*AH105","v":261.3},{"$f":"$BJ105*AI105","v":0},{"$f":"$BJ105*AJ105","v":323.3},{"$f":"$BJ105*AK105","v":0},{"$f":"$BJ105*AL105","v":385.3},{"$f":"F105/Q105","v":754.06281530611818},{"$f":"I105/R105","v":2221.2094543251533},{"$f":"L105/S105","v":84590.153633770067}]
[{"$f":"'[1]Monthly Data'!A106","v":"2020-09-01"},{"$f":"'[1]Monthly Data'!B106","v":2020},{"$f":"MONTH(A106)","v":9},{"$f":"'[1]Monthly Data'!D106","v":8863050.2273658421},{"$f":"'[1]Monthly Data'!E106","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F106","v":9467929.8403245453},{"$f":"'[1]Monthly Data'!G106","v":3202707.6551847798},{"$f":"'[1]Monthly Data'!H106","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I106","v":3472762.6349444776},{"$f":"'[1]Monthly Data'!J106","v":9646470.7241184711},{"$f":"'[1]Monthly Data'!K106","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L106","v":10281994.178883392},{"$f":"'[1]Monthly Data'!M106","v":97573.565856450121},{"$f":"'[1]Monthly Data'!N106","v":32983.935001957776},{"$f":"'[1]Monthly Data'!O106","v":19468.420000000002},{"$f":"'[1]Monthly Data'!P106","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q106","v":16220},{"$f":"'[1]Monthly Data'!R106","v":1789},{"$f":"'[1]Monthly Data'!S106","v":124},{"$f":"'[1]Monthly Data'!T106","v":3261},{"$f":"'[1]Monthly Data'!U106","v":30},{"$f":"[1]Weather!C226","v":15.946666666666665},{"$f":"[1]Weather!D226","v":182},{"$f":"[1]Weather!E226","v":0.4},{"$f":"[1]Weather!F226","v":128.5},{"$f":"[1]Weather!G226","v":6.9},{"$f":"[1]Weather!H226","v":84.6},{"$f":"[1]Weather!I226","v":23},{"$f":"[1]Weather!J226","v":47.2},{"$f":"[1]Weather!K226","v":45.6},{"$f":"[1]Weather!L226","v":21.7},{"$f":"[1]Weather!M226","v":80.099999999999994},{"$f":"[1]Weather!N226","v":8.1},{"$f":"[1]Weather!O226","v":126.5},{"$f":"[1]Weather!P226","v":2.4},{"$f":"[1]Weather!Q226","v":180.8},{"$f":"[1]Weather!R226","v":0},{"$f":"[1]Weather!S226","v":238.4},{"$f":"[1]Economic!C106","v":710048.9},{"$f":"[1]Economic!D106","v":7020.1},{"$f":"[1]Economic!E106","v":7070.2},{"$f":"[1]Economic!F106","v":117.6},{"$f":"[1]Economic!G106","v":121.8},{"$f":"AR58","v":30},21,{"$f":"1+AT105","v":105},{"$f":"AU94","v":0},{"$f":"AV94","v":0},{"$f":"AW94","v":0},{"$f":"AX94","v":0},{"$f":"AY94","v":0},{"$f":"AZ94","v":0},{"$f":"BA94","v":0},{"$f":"BB94","v":0},{"$f":"BC94","v":1},{"$f":"BD94","v":0},{"$f":"BE94","v":0},{"$f":"BF94","v":0},{"$f":"BG94","v":0},{"$f":"BH94","v":1},{"$f":"BG106+BH106","v":1},1,0.5,0,{"$f":"BM105","v":0},{"$f":"$BJ106*W106","v":182},{"$f":"$BJ106*X106","v":0.4},{"$f":"$BJ106*Y106","v":128.5},{"$f":"$BJ106*Z106","v":6.9},{"$f":"$BJ106*AA106","v":84.6},{"$f":"$BJ106*AB106","v":23},{"$f":"$BJ106*AC106","v":47.2},{"$f":"$BJ106*AD106","v":45.6},{"$f":"$BJ106*AE106","v":21.7},{"$f":"$BJ106*AF106","v":80.099999999999994},{"$f":"$BJ106*AG106","v":8.1},{"$f":"$BJ106*AH106","v":126.5},{"$f":"$BJ106*AI106","v":2.4},{"$f":"$BJ106*AJ106","v":180.8},{"$f":"$BJ106*AK106","v":0},{"$f":"$BJ106*AL106","v":238.4},{"$f":"F106/Q106","v":583.71947227648241},{"$f":"I106/R106","v":1941.1753129930003},{"$f":"L106/S106","v":82919.30789422091}]
[{"$f":"'[1]Monthly Data'!A107","v":"2020-10-01"},{"$f":"'[1]Monthly Data'!B107","v":2020},{"$f":"MONTH(A107)","v":10},{"$f":"'[1]Monthly Data'!D107","v":9752297.8944030479},{"$f":"'[1]Monthly Data'!E107","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F107","v":10357177.507361751},{"$f":"'[1]Monthly Data'!G107","v":3288621.8524205163},{"$f":"'[1]Monthly Data'!H107","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I107","v":3558676.8321802141},{"$f":"'[1]Monthly Data'!J107","v":10119827.822303513},{"$f":"'[1]Monthly Data'!K107","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L107","v":10755351.277068432},{"$f":"'[1]Monthly Data'!M107","v":114448.17776572995},{"$f":"'[1]Monthly Data'!N107","v":33054.944549862958},{"$f":"'[1]Monthly Data'!O107","v":35104.030000000006},{"$f":"'[1]Monthly Data'!P107","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q107","v":16288},{"$f":"'[1]Monthly Data'!R107","v":1783},{"$f":"'[1]Monthly Data'!S107","v":125},{"$f":"'[1]Monthly Data'!T107","v":3261},{"$f":"'[1]Monthly Data'!U107","v":30},{"$f":"[1]Weather!C227","v":8.9709677419354801},{"$f":"[1]Weather!D227","v":403.9},{"$f":"[1]Weather!E227","v":0},{"$f":"[1]Weather!F227","v":341.9},{"$f":"[1]Weather!G227","v":0},{"$f":"[1]Weather!H227","v":279.89999999999998},{"$f":"[1]Weather!I227","v":0},{"$f":"[1]Weather!J227","v":218.1},{"$f":"[1]Weather!K227","v":0.2},{"$f":"[1]Weather!L227","v":159.30000000000001},{"$f":"[1]Weather!M227","v":3.4},{"$f":"[1]Weather!N227","v":108.1},{"$f":"[1]Weather!O227","v":14.2},{"$f":"[1]Weather!P227","v":67},{"$f":"[1]Weather!Q227","v":35.1},{"$f":"[1]Weather!R227","v":35.799999999999997},{"$f":"[1]Weather!S227","v":65.900000000000006},{"$f":"[1]Economic!C107","v":710048.9},{"$f":"[1]Economic!D107","v":7125.4},{"$f":"[1]Economic!E107","v":7157.8},{"$f":"[1]Economic!F107","v":116.6},{"$f":"[1]Economic!G107","v":119.5},{"$f":"AR59","v":31},21,{"$f":"1+AT106","v":106},{"$f":"AU95","v":0},{"$f":"AV95","v":0},{"$f":"AW95","v":0},{"$f":"AX95","v":0},{"$f":"AY95","v":0},{"$f":"AZ95","v":0},{"$f":"BA95","v":0},{"$f":"BB95","v":0},{"$f":"BC95","v":0},{"$f":"BD95","v":1},{"$f":"BE95","v":0},{"$f":"BF95","v":0},{"$f":"BG95","v":0},{"$f":"BH95","v":1},{"$f":"BG107+BH107","v":1},1,0.5,0,{"$f":"BM106","v":0},{"$f":"$BJ107*W107","v":403.9},{"$f":"$BJ107*X107","v":0},{"$f":"$BJ107*Y107","v":341.9},{"$f":"$BJ107*Z107","v":0},{"$f":"$BJ107*AA107","v":279.89999999999998},{"$f":"$BJ107*AB107","v":0},{"$f":"$BJ107*AC107","v":218.1},{"$f":"$BJ107*AD107","v":0.2},{"$f":"$BJ107*AE107","v":159.30000000000001},{"$f":"$BJ107*AF107","v":3.4},{"$f":"$BJ107*AG107","v":108.1},{"$f":"$BJ107*AH107","v":14.2},{"$f":"$BJ107*AI107","v":67},{"$f":"$BJ107*AJ107","v":35.1},{"$f":"$BJ107*AK107","v":35.799999999999997},{"$f":"$BJ107*AL107","v":65.900000000000006},{"$f":"F107/Q107","v":635.87779391955746},{"$f":"I107/R107","v":1995.8927830511577},{"$f":"L107/S107","v":86042.810216547456}]
[{"$f":"'[1]Monthly Data'!A108","v":"2020-11-01"},{"$f":"'[1]Monthly Data'!B108","v":2020},{"$f":"MONTH(A108)","v":11},{"$f":"'[1]Monthly Data'!D108","v":10443762.540943094},{"$f":"'[1]Monthly Data'!E108","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F108","v":11048642.153901797},{"$f":"'[1]Monthly Data'!G108","v":3516537.53517573},{"$f":"'[1]Monthly Data'!H108","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I108","v":3786592.5149354278},{"$f":"'[1]Monthly Data'!J108","v":10208460.217914181},{"$f":"'[1]Monthly Data'!K108","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L108","v":10843983.6726791},{"$f":"'[1]Monthly Data'!M108","v":122385.96602511972},{"$f":"'[1]Monthly Data'!N108","v":32983.935001957776},{"$f":"'[1]Monthly Data'!O108","v":23704.02},{"$f":"'[1]Monthly Data'!P108","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q108","v":16191},{"$f":"'[1]Monthly Data'!R108","v":1772},{"$f":"'[1]Monthly Data'!S108","v":123},{"$f":"'[1]Monthly Data'!T108","v":3261},{"$f":"'[1]Monthly Data'!U108","v":30},{"$f":"[1]Weather!C228","v":7.7766666666666682},{"$f":"[1]Weather!D228","v":426.7},{"$f":"[1]Weather!E228","v":0},{"$f":"[1]Weather!F228","v":368.5},{"$f":"[1]Weather!G228","v":1.8},{"$f":"[1]Weather!H228","v":312.10000000000002},{"$f":"[1]Weather!I228","v":5.4},{"$f":"[1]Weather!J228","v":259.89999999999998},{"$f":"[1]Weather!K228","v":13.2},{"$f":"[1]Weather!L228","v":211.9},{"$f":"[1]Weather!M228","v":25.2},{"$f":"[1]Weather!N228","v":166.6},{"$f":"[1]Weather!O228","v":39.9},{"$f":"[1]Weather!P228","v":123.7},{"$f":"[1]Weather!Q228","v":57},{"$f":"[1]Weather!R228","v":83.7},{"$f":"[1]Weather!S228","v":77},{"$f":"[1]Economic!C108","v":710048.9},{"$f":"[1]Economic!D108","v":7202.6},{"$f":"[1]Economic!E108","v":7216.9},{"$f":"[1]Economic!F108","v":114.8},{"$f":"[1]Economic!G108","v":115.6},{"$f":"AR60","v":30},21,{"$f":"1+AT107","v":107},{"$f":"AU96","v":0},{"$f":"AV96","v":0},{"$f":"AW96","v":0},{"$f":"AX96","v":0},{"$f":"AY96","v":0},{"$f":"AZ96","v":0},{"$f":"BA96","v":0},{"$f":"BB96","v":0},{"$f":"BC96","v":0},{"$f":"BD96","v":0},{"$f":"BE96","v":1},{"$f":"BF96","v":0},{"$f":"BG96","v":0},{"$f":"BH96","v":1},{"$f":"BG108+BH108","v":1},1,0.5,0,{"$f":"BM107","v":0},{"$f":"$BJ108*W108","v":426.7},{"$f":"$BJ108*X108","v":0},{"$f":"$BJ108*Y108","v":368.5},{"$f":"$BJ108*Z108","v":1.8},{"$f":"$BJ108*AA108","v":312.10000000000002},{"$f":"$BJ108*AB108","v":5.4},{"$f":"$BJ108*AC108","v":259.89999999999998},{"$f":"$BJ108*AD108","v":13.2},{"$f":"$BJ108*AE108","v":211.9},{"$f":"$BJ108*AF108","v":25.2},{"$f":"$BJ108*AG108","v":166.6},{"$f":"$BJ108*AH108","v":39.9},{"$f":"$BJ108*AI108","v":123.7},{"$f":"$BJ108*AJ108","v":57},{"$f":"$BJ108*AK108","v":83.7},{"$f":"$BJ108*AL108","v":77},{"$f":"F108/Q108","v":682.39405558037163},{"$f":"I108/R108","v":2136.9032251328599},{"$f":"L108/S108","v":88162.46888356992}]
[{"$f":"'[1]Monthly Data'!A109","v":"2020-12-01"},{"$f":"'[1]Monthly Data'!B109","v":2020},{"$f":"MONTH(A109)","v":12},{"$f":"'[1]Monthly Data'!D109","v":13579930.831677185},{"$f":"'[1]Monthly Data'!E109","v":604879.61295870331},{"$f":"'[1]Monthly Data'!F109","v":14184810.444635889},{"$f":"'[1]Monthly Data'!G109","v":4068467.9093758743},{"$f":"'[1]Monthly Data'!H109","v":270054.97975969774},{"$f":"'[1]Monthly Data'!I109","v":4338522.8891355721},{"$f":"'[1]Monthly Data'!J109","v":10223304.079936288},{"$f":"'[1]Monthly Data'!K109","v":635523.45476492029},{"$f":"'[1]Monthly Data'!L109","v":10858827.53470121},{"$f":"'[1]Monthly Data'!M109","v":133577.63717960304},{"$f":"'[1]Monthly Data'!N109","v":33054.944549862958},{"$f":"'[1]Monthly Data'!O109","v":24848.53000000001},{"$f":"'[1]Monthly Data'!P109","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q109","v":16380},{"$f":"'[1]Monthly Data'!R109","v":1793},{"$f":"'[1]Monthly Data'!S109","v":124},{"$f":"'[1]Monthly Data'!T109","v":3261},{"$f":"'[1]Monthly Data'!U109","v":30},{"$f":"[1]Weather!C229","v":-0.34139885746960846},{"$f":"[1]Weather!D229","v":692.6},{"$f":"[1]Weather!E229","v":0},{"$f":"[1]Weather!F229","v":630.6},{"$f":"[1]Weather!G229","v":0},{"$f":"[1]Weather!H229","v":568.6},{"$f":"[1]Weather!I229","v":0},{"$f":"[1]Weather!J229","v":506.6},{"$f":"[1]Weather!K229","v":0},{"$f":"[1]Weather!L229","v":444.6},{"$f":"[1]Weather!M229","v":0},{"$f":"[1]Weather!N229","v":382.6},{"$f":"[1]Weather!O229","v":0},{"$f":"[1]Weather!P229","v":320.60000000000002},{"$f":"[1]Weather!Q229","v":0},{"$f":"[1]Weather!R229","v":258.60000000000002},{"$f":"[1]Weather!S229","v":0},{"$f":"[1]Economic!C109","v":710048.9},{"$f":"[1]Economic!D109","v":7226},{"$f":"[1]Economic!E109","v":7236.4},{"$f":"[1]Economic!F109","v":112.9},{"$f":"[1]Economic!G109","v":112.2},{"$f":"AR61","v":31},21,{"$f":"1+AT108","v":108},{"$f":"AU97","v":0},{"$f":"AV97","v":0},{"$f":"AW97","v":0},{"$f":"AX97","v":0},{"$f":"AY97","v":0},{"$f":"AZ97","v":0},{"$f":"BA97","v":0},{"$f":"BB97","v":0},{"$f":"BC97","v":0},{"$f":"BD97","v":0},{"$f":"BE97","v":0},{"$f":"BF97","v":1},{"$f":"BG97","v":0},{"$f":"BH97","v":0},{"$f":"BG109+BH109","v":0},1,0.5,0,{"$f":"BM108","v":0},{"$f":"$BJ109*W109","v":692.6},{"$f":"$BJ109*X109","v":0},{"$f":"$BJ109*Y109","v":630.6},{"$f":"$BJ109*Z109","v":0},{"$f":"$BJ109*AA109","v":568.6},{"$f":"$BJ109*AB109","v":0},{"$f":"$BJ109*AC109","v":506.6},{"$f":"$BJ109*AD109","v":0},{"$f":"$BJ109*AE109","v":444.6},{"$f":"$BJ109*AF109","v":0},{"$f":"$BJ109*AG109","v":382.6},{"$f":"$BJ109*AH109","v":0},{"$f":"$BJ109*AI109","v":320.60000000000002},{"$f":"$BJ109*AJ109","v":0},{"$f":"$BJ109*AK109","v":258.60000000000002},{"$f":"$BJ109*AL109","v":0},{"$f":"F109/Q109","v":865.98354362856458},{"$f":"I109/R109","v":2419.7004401202298},{"$f":"L109/S109","v":87571.189795977494}]
[{"$f":"'[1]Monthly Data'!A110","v":"2021-01-01"},{"$f":"'[1]Monthly Data'!B110","v":2021},{"$f":"MONTH(A110)","v":1},{"$f":"'[1]Monthly Data'!D110","v":14015137.930928187},{"$f":"'[1]Monthly Data'!E110","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F110","v":14522704.46514409},{"$f":"'[1]Monthly Data'!G110","v":4010206.7576686703},{"$f":"'[1]Monthly Data'!H110","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I110","v":4267242.3481972069},{"$f":"'[1]Monthly Data'!J110","v":10805859.095122466},{"$f":"'[1]Monthly Data'!K110","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L110","v":11423732.67879652},{"$f":"'[1]Monthly Data'!M110","v":129767.21785488386},{"$f":"'[1]Monthly Data'!N110","v":33019.439775910374},{"$f":"'[1]Monthly Data'!O110","v":24275.310000000005},{"$f":"'[1]Monthly Data'!P110","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q110","v":16338},{"$f":"'[1]Monthly Data'!R110","v":1783},{"$f":"'[1]Monthly Data'!S110","v":124},{"$f":"'[1]Monthly Data'!T110","v":3261},{"$f":"'[1]Monthly Data'!U110","v":30},{"$f":"[1]Weather!C230","v":-2.5387096774193547},{"$f":"[1]Weather!D230","v":760.7},{"$f":"[1]Weather!E230","v":0},{"$f":"[1]Weather!F230","v":698.7},{"$f":"[1]Weather!G230","v":0},{"$f":"[1]Weather!H230","v":636.70000000000005},{"$f":"[1]Weather!I230","v":0},{"$f":"[1]Weather!J230","v":574.70000000000005},{"$f":"[1]Weather!K230","v":0},{"$f":"[1]Weather!L230","v":512.70000000000005},{"$f":"[1]Weather!M230","v":0},{"$f":"[1]Weather!N230","v":450.7},{"$f":"[1]Weather!O230","v":0},{"$f":"[1]Weather!P230","v":388.7},{"$f":"[1]Weather!Q230","v":0},{"$f":"[1]Weather!R230","v":326.7},{"$f":"[1]Weather!S230","v":0},{"$f":"[1]Economic!C110","v":740225.97825000004},{"$f":"[1]Economic!D110","v":7187.6},{"$f":"[1]Economic!E110","v":7159},{"$f":"[1]Economic!F110","v":108.4},{"$f":"[1]Economic!G110","v":106.1},{"$f":"AR62","v":31},20,{"$f":"1+AT109","v":109},{"$f":"AU98","v":1},{"$f":"AV98","v":0},{"$f":"AW98","v":0},{"$f":"AX98","v":0},{"$f":"AY98","v":0},{"$f":"AZ98","v":0},{"$f":"BA98","v":0},{"$f":"BB98","v":0},{"$f":"BC98","v":0},{"$f":"BD98","v":0},{"$f":"BE98","v":0},{"$f":"BF98","v":0},{"$f":"BG98","v":0},{"$f":"BH98","v":0},{"$f":"BG110+BH110","v":0},1,0.5,0,{"$f":"BM109","v":0},{"$f":"$BJ110*W110","v":760.7},{"$f":"$BJ110*X110","v":0},{"$f":"$BJ110*Y110","v":698.7},{"$f":"$BJ110*Z110","v":0},{"$f":"$BJ110*AA110","v":636.70000000000005},{"$f":"$BJ110*AB110","v":0},{"$f":"$BJ110*AC110","v":574.70000000000005},{"$f":"$BJ110*AD110","v":0},{"$f":"$BJ110*AE110","v":512.70000000000005},{"$f":"$BJ110*AF110","v":0},{"$f":"$BJ110*AG110","v":450.7},{"$f":"$BJ110*AH110","v":0},{"$f":"$BJ110*AI110","v":388.7},{"$f":"$BJ110*AJ110","v":0},{"$f":"$BJ110*AK110","v":326.7},{"$f":"$BJ110*AL110","v":0},{"$f":"F110/Q110","v":888.89120242037518},{"$f":"I110/R110","v":2393.2935211425724},{"$f":"L110/S110","v":92126.876441907429}]
[{"$f":"'[1]Monthly Data'!A111","v":"2021-02-01"},{"$f":"'[1]Monthly Data'!B111","v":2021},{"$f":"MONTH(A111)","v":2},{"$f":"'[1]Monthly Data'!D111","v":13340787.779683679},{"$f":"'[1]Monthly Data'!E111","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F111","v":13848354.313899582},{"$f":"'[1]Monthly Data'!G111","v":3893947.1031557391},{"$f":"'[1]Monthly Data'!H111","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I111","v":4150982.6936842762},{"$f":"'[1]Monthly Data'!J111","v":10132845.567464894},{"$f":"'[1]Monthly Data'!K111","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L111","v":10750719.151138948},{"$f":"'[1]Monthly Data'!M111","v":107960.31790135409},{"$f":"'[1]Monthly Data'!N111","v":32905.317288205617},{"$f":"'[1]Monthly Data'!O111","v":23412.6},{"$f":"'[1]Monthly Data'!P111","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q111","v":16339},{"$f":"'[1]Monthly Data'!R111","v":1789},{"$f":"'[1]Monthly Data'!S111","v":125},{"$f":"'[1]Monthly Data'!T111","v":3261},{"$f":"'[1]Monthly Data'!U111","v":30},{"$f":"[1]Weather!C231","v":-4.8428571428571416},{"$f":"[1]Weather!D231","v":751.6},{"$f":"[1]Weather!E231","v":0},{"$f":"[1]Weather!F231","v":695.6},{"$f":"[1]Weather!G231","v":0},{"$f":"[1]Weather!H231","v":639.6},{"$f":"[1]Weather!I231","v":0},{"$f":"[1]Weather!J231","v":583.6},{"$f":"[1]Weather!K231","v":0},{"$f":"[1]Weather!L231","v":527.6},{"$f":"[1]Weather!M231","v":0},{"$f":"[1]Weather!N231","v":471.6},{"$f":"[1]Weather!O231","v":0},{"$f":"[1]Weather!P231","v":415.6},{"$f":"[1]Weather!Q231","v":0},{"$f":"[1]Weather!R231","v":359.6},{"$f":"[1]Weather!S231","v":0},{"$f":"[1]Economic!C111","v":740225.97825000004},{"$f":"[1]Economic!D111","v":7170.1},{"$f":"[1]Economic!E111","v":7107.3},{"$f":"[1]Economic!F111","v":108},{"$f":"[1]Economic!G111","v":104.6},{"$f":"AR63","v":28},19,{"$f":"1+AT110","v":110},{"$f":"AU99","v":0},{"$f":"AV99","v":1},{"$f":"AW99","v":0},{"$f":"AX99","v":0},{"$f":"AY99","v":0},{"$f":"AZ99","v":0},{"$f":"BA99","v":0},{"$f":"BB99","v":0},{"$f":"BC99","v":0},{"$f":"BD99","v":0},{"$f":"BE99","v":0},{"$f":"BF99","v":0},{"$f":"BG99","v":0},{"$f":"BH99","v":0},{"$f":"BG111+BH111","v":0},1,0.5,0,{"$f":"BM110","v":0},{"$f":"$BJ111*W111","v":751.6},{"$f":"$BJ111*X111","v":0},{"$f":"$BJ111*Y111","v":695.6},{"$f":"$BJ111*Z111","v":0},{"$f":"$BJ111*AA111","v":639.6},{"$f":"$BJ111*AB111","v":0},{"$f":"$BJ111*AC111","v":583.6},{"$f":"$BJ111*AD111","v":0},{"$f":"$BJ111*AE111","v":527.6},{"$f":"$BJ111*AF111","v":0},{"$f":"$BJ111*AG111","v":471.6},{"$f":"$BJ111*AH111","v":0},{"$f":"$BJ111*AI111","v":415.6},{"$f":"$BJ111*AJ111","v":0},{"$f":"$BJ111*AK111","v":359.6},{"$f":"$BJ111*AL111","v":0},{"$f":"F111/Q111","v":847.56437443537436},{"$f":"I111/R111","v":2320.2809914389468},{"$f":"L111/S111","v":86005.753209111586}]
[{"$f":"'[1]Monthly Data'!A112","v":"2021-03-01"},{"$f":"'[1]Monthly Data'!B112","v":2021},{"$f":"MONTH(A112)","v":3},{"$f":"'[1]Monthly Data'!D112","v":12296411.319618419},{"$f":"'[1]Monthly Data'!E112","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F112","v":12803977.853834322},{"$f":"'[1]Monthly Data'!G112","v":4041550.7949551763},{"$f":"'[1]Monthly Data'!H112","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I112","v":4298586.3854837129},{"$f":"'[1]Monthly Data'!J112","v":10662203.03156714},{"$f":"'[1]Monthly Data'!K112","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L112","v":11280076.615241194},{"$f":"'[1]Monthly Data'!M112","v":106864.65182847332},{"$f":"'[1]Monthly Data'!N112","v":33133.562263615131},{"$f":"'[1]Monthly Data'!O112","v":23983.440000000002},{"$f":"'[1]Monthly Data'!P112","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q112","v":16380},{"$f":"'[1]Monthly Data'!R112","v":1804},{"$f":"'[1]Monthly Data'!S112","v":125},{"$f":"'[1]Monthly Data'!T112","v":3261},{"$f":"'[1]Monthly Data'!U112","v":30},{"$f":"[1]Weather!C232","v":3.1322580645161291},{"$f":"[1]Weather!D232","v":584.9},{"$f":"[1]Weather!E232","v":0},{"$f":"[1]Weather!F232","v":522.9},{"$f":"[1]Weather!G232","v":0},{"$f":"[1]Weather!H232","v":460.9},{"$f":"[1]Weather!I232","v":0},{"$f":"[1]Weather!J232","v":398.9},{"$f":"[1]Weather!K232","v":0},{"$f":"[1]Weather!L232","v":339.3},{"$f":"[1]Weather!M232","v":2.4},{"$f":"[1]Weather!N232","v":281.3},{"$f":"[1]Weather!O232","v":6.4},{"$f":"[1]Weather!P232","v":226.8},{"$f":"[1]Weather!Q232","v":13.9},{"$f":"[1]Weather!R232","v":178.7},{"$f":"[1]Weather!S232","v":27.8},{"$f":"[1]Economic!C112","v":740225.97825000004},{"$f":"[1]Economic!D112","v":7213.1},{"$f":"[1]Economic!E112","v":7105.6},{"$f":"[1]Economic!F112","v":109.5},{"$f":"[1]Economic!G112","v":107.1},{"$f":"AR64","v":31},23,{"$f":"1+AT111","v":111},{"$f":"AU100","v":0},{"$f":"AV100","v":0},{"$f":"AW100","v":1},{"$f":"AX100","v":0},{"$f":"AY100","v":0},{"$f":"AZ100","v":0},{"$f":"BA100","v":0},{"$f":"BB100","v":0},{"$f":"BC100","v":0},{"$f":"BD100","v":0},{"$f":"BE100","v":0},{"$f":"BF100","v":0},{"$f":"BG100","v":1},{"$f":"BH100","v":0},{"$f":"BG112+BH112","v":1},1,0.5,0,{"$f":"BM111","v":0},{"$f":"$BJ112*W112","v":584.9},{"$f":"$BJ112*X112","v":0},{"$f":"$BJ112*Y112","v":522.9},{"$f":"$BJ112*Z112","v":0},{"$f":"$BJ112*AA112","v":460.9},{"$f":"$BJ112*AB112","v":0},{"$f":"$BJ112*AC112","v":398.9},{"$f":"$BJ112*AD112","v":0},{"$f":"$BJ112*AE112","v":339.3},{"$f":"$BJ112*AF112","v":2.4},{"$f":"$BJ112*AG112","v":281.3},{"$f":"$BJ112*AH112","v":6.4},{"$f":"$BJ112*AI112","v":226.8},{"$f":"$BJ112*AJ112","v":13.9},{"$f":"$BJ112*AK112","v":178.7},{"$f":"$BJ112*AL112","v":27.8},{"$f":"F112/Q112","v":781.68362966021505},{"$f":"I112/R112","v":2382.8084176738985},{"$f":"L112/S112","v":90240.612921929554}]
[{"$f":"'[1]Monthly Data'!A113","v":"2021-04-01"},{"$f":"'[1]Monthly Data'!B113","v":2021},{"$f":"MONTH(A113)","v":4},{"$f":"'[1]Monthly Data'!D113","v":10170203.826944141},{"$f":"'[1]Monthly Data'!E113","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F113","v":10677770.361160044},{"$f":"'[1]Monthly Data'!G113","v":3230840.8949029865},{"$f":"'[1]Monthly Data'!H113","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I113","v":3487876.4854315235},{"$f":"'[1]Monthly Data'!J113","v":9596030.5637827348},{"$f":"'[1]Monthly Data'!K113","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L113","v":10213904.147456789},{"$f":"'[1]Monthly Data'!M113","v":89761.229701916629},{"$f":"'[1]Monthly Data'!N113","v":32983.935001957769},{"$f":"'[1]Monthly Data'!O113","v":23731.940000000002},{"$f":"'[1]Monthly Data'!P113","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q113","v":16373},{"$f":"'[1]Monthly Data'!R113","v":1810},{"$f":"'[1]Monthly Data'!S113","v":117},{"$f":"'[1]Monthly Data'!T113","v":3261},{"$f":"'[1]Monthly Data'!U113","v":30},{"$f":"[1]Weather!C233","v":7.5066666666666659},{"$f":"[1]Weather!D233","v":434.8},{"$f":"[1]Weather!E233","v":0},{"$f":"[1]Weather!F233","v":374.8},{"$f":"[1]Weather!G233","v":0},{"$f":"[1]Weather!H233","v":315.10000000000002},{"$f":"[1]Weather!I233","v":0.3},{"$f":"[1]Weather!J233","v":258.60000000000002},{"$f":"[1]Weather!K233","v":3.8},{"$f":"[1]Weather!L233","v":205.6},{"$f":"[1]Weather!M233","v":10.8},{"$f":"[1]Weather!N233","v":155.4},{"$f":"[1]Weather!O233","v":20.6},{"$f":"[1]Weather!P233","v":110.2},{"$f":"[1]Weather!Q233","v":35.4},{"$f":"[1]Weather!R233","v":71.900000000000006},{"$f":"[1]Weather!S233","v":57.1},{"$f":"[1]Economic!C113","v":740225.97825000004},{"$f":"[1]Economic!D113","v":7256.5},{"$f":"[1]Economic!E113","v":7163.1},{"$f":"[1]Economic!F113","v":111.2},{"$f":"[1]Economic!G113","v":108.4},{"$f":"AR65","v":30},21,{"$f":"1+AT112","v":112},{"$f":"AU101","v":0},{"$f":"AV101","v":0},{"$f":"AW101","v":0},{"$f":"AX101","v":1},{"$f":"AY101","v":0},{"$f":"AZ101","v":0},{"$f":"BA101","v":0},{"$f":"BB101","v":0},{"$f":"BC101","v":0},{"$f":"BD101","v":0},{"$f":"BE101","v":0},{"$f":"BF101","v":0},{"$f":"BG101","v":1},{"$f":"BH101","v":0},{"$f":"BG113+BH113","v":1},1,0.5,0,{"$f":"BM112","v":0},{"$f":"$BJ113*W113","v":434.8},{"$f":"$BJ113*X113","v":0},{"$f":"$BJ113*Y113","v":374.8},{"$f":"$BJ113*Z113","v":0},{"$f":"$BJ113*AA113","v":315.10000000000002},{"$f":"$BJ113*AB113","v":0.3},{"$f":"$BJ113*AC113","v":258.60000000000002},{"$f":"$BJ113*AD113","v":3.8},{"$f":"$BJ113*AE113","v":205.6},{"$f":"$BJ113*AF113","v":10.8},{"$f":"$BJ113*AG113","v":155.4},{"$f":"$BJ113*AH113","v":20.6},{"$f":"$BJ113*AI113","v":110.2},{"$f":"$BJ113*AJ113","v":35.4},{"$f":"$BJ113*AK113","v":71.900000000000006},{"$f":"$BJ113*AL113","v":57.1},{"$f":"F113/Q113","v":652.15723209919031},{"$f":"I113/R113","v":1927.0035831113389},{"$f":"L113/S113","v":87298.326046639224}]
[{"$f":"'[1]Monthly Data'!A114","v":"2021-05-01"},{"$f":"'[1]Monthly Data'!B114","v":2021},{"$f":"MONTH(A114)","v":5},{"$f":"'[1]Monthly Data'!D114","v":9703321.1027398072},{"$f":"'[1]Monthly Data'!E114","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F114","v":10210887.63695571},{"$f":"'[1]Monthly Data'!G114","v":3180341.9648168492},{"$f":"'[1]Monthly Data'!H114","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I114","v":3437377.5553453863},{"$f":"'[1]Monthly Data'!J114","v":9497213.5604260471},{"$f":"'[1]Monthly Data'!K114","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L114","v":10115087.144100102},{"$f":"'[1]Monthly Data'!M114","v":80962.821380882102},{"$f":"'[1]Monthly Data'!N114","v":33054.944549862965},{"$f":"'[1]Monthly Data'!O114","v":23387.250000000004},{"$f":"'[1]Monthly Data'!P114","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q114","v":16291},{"$f":"'[1]Monthly Data'!R114","v":1798},{"$f":"'[1]Monthly Data'!S114","v":125},{"$f":"'[1]Monthly Data'!T114","v":3261},{"$f":"'[1]Monthly Data'!U114","v":30},{"$f":"[1]Weather!C234","v":11.870967741935486},{"$f":"[1]Weather!D234","v":316.7},{"$f":"[1]Weather!E234","v":2.7},{"$f":"[1]Weather!F234","v":260.39999999999998},{"$f":"[1]Weather!G234","v":8.4},{"$f":"[1]Weather!H234","v":206},{"$f":"[1]Weather!I234","v":16},{"$f":"[1]Weather!J234","v":154.19999999999999},{"$f":"[1]Weather!K234","v":26.2},{"$f":"[1]Weather!L234","v":108.6},{"$f":"[1]Weather!M234","v":42.6},{"$f":"[1]Weather!N234","v":69.2},{"$f":"[1]Weather!O234","v":65.2},{"$f":"[1]Weather!P234","v":35.299999999999997},{"$f":"[1]Weather!Q234","v":93.3},{"$f":"[1]Weather!R234","v":13},{"$f":"[1]Weather!S234","v":133},{"$f":"[1]Economic!C114","v":740225.97825000004},{"$f":"[1]Economic!D114","v":7255.8},{"$f":"[1]Economic!E114","v":7211.3},{"$f":"[1]Economic!F114","v":112.9},{"$f":"[1]Economic!G114","v":111},{"$f":"AR66","v":31},20,{"$f":"1+AT113","v":113},{"$f":"AU102","v":0},{"$f":"AV102","v":0},{"$f":"AW102","v":0},{"$f":"AX102","v":0},{"$f":"AY102","v":1},{"$f":"AZ102","v":0},{"$f":"BA102","v":0},{"$f":"BB102","v":0},{"$f":"BC102","v":0},{"$f":"BD102","v":0},{"$f":"BE102","v":0},{"$f":"BF102","v":0},{"$f":"BG102","v":1},{"$f":"BH102","v":0},{"$f":"BG114+BH114","v":1},1,0.5,0,{"$f":"BM113","v":0},{"$f":"$BJ114*W114","v":316.7},{"$f":"$BJ114*X114","v":2.7},{"$f":"$BJ114*Y114","v":260.39999999999998},{"$f":"$BJ114*Z114","v":8.4},{"$f":"$BJ114*AA114","v":206},{"$f":"$BJ114*AB114","v":16},{"$f":"$BJ114*AC114","v":154.19999999999999},{"$f":"$BJ114*AD114","v":26.2},{"$f":"$BJ114*AE114","v":108.6},{"$f":"$BJ114*AF114","v":42.6},{"$f":"$BJ114*AG114","v":69.2},{"$f":"$BJ114*AH114","v":65.2},{"$f":"$BJ114*AI114","v":35.299999999999997},{"$f":"$BJ114*AJ114","v":93.3},{"$f":"$BJ114*AK114","v":13},{"$f":"$BJ114*AL114","v":133},{"$f":"F114/Q114","v":626.78089969650171},{"$f":"I114/R114","v":1911.7783956314718},{"$f":"L114/S114","v":80920.697152800814}]
[{"$f":"'[1]Monthly Data'!A115","v":"2021-06-01"},{"$f":"'[1]Monthly Data'!B115","v":2021},{"$f":"MONTH(A115)","v":6},{"$f":"'[1]Monthly Data'!D115","v":10757791.641526507},{"$f":"'[1]Monthly Data'!E115","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F115","v":11265358.17574241},{"$f":"'[1]Monthly Data'!G115","v":3536902.6744333198},{"$f":"'[1]Monthly Data'!H115","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I115","v":3793938.2649618569},{"$f":"'[1]Monthly Data'!J115","v":10041214.17232381},{"$f":"'[1]Monthly Data'!K115","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L115","v":10659087.755997865},{"$f":"'[1]Monthly Data'!M115","v":72347.566729917788},{"$f":"'[1]Monthly Data'!N115","v":32983.935001957783},{"$f":"'[1]Monthly Data'!O115","v":24116.44},{"$f":"'[1]Monthly Data'!P115","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q115","v":16505},{"$f":"'[1]Monthly Data'!R115","v":1818},{"$f":"'[1]Monthly Data'!S115","v":127},{"$f":"'[1]Monthly Data'!T115","v":3261},{"$f":"'[1]Monthly Data'!U115","v":30},{"$f":"[1]Weather!C235","v":20.009999999999998},{"$f":"[1]Weather!D235","v":81.400000000000006},{"$f":"[1]Weather!E235","v":21.7},{"$f":"[1]Weather!F235","v":47.6},{"$f":"[1]Weather!G235","v":47.9},{"$f":"[1]Weather!H235","v":22.7},{"$f":"[1]Weather!I235","v":83},{"$f":"[1]Weather!J235","v":7.3},{"$f":"[1]Weather!K235","v":127.6},{"$f":"[1]Weather!L235","v":1.6},{"$f":"[1]Weather!M235","v":181.9},{"$f":"[1]Weather!N235","v":0},{"$f":"[1]Weather!O235","v":240.3},{"$f":"[1]Weather!P235","v":0},{"$f":"[1]Weather!Q235","v":300.3},{"$f":"[1]Weather!R235","v":0},{"$f":"[1]Weather!S235","v":360.3},{"$f":"[1]Economic!C115","v":740225.97825000004},{"$f":"[1]Economic!D115","v":7233.3},{"$f":"[1]Economic!E115","v":7273.4},{"$f":"[1]Economic!F115","v":113},{"$f":"[1]Economic!G115","v":113},{"$f":"AR67","v":30},22,{"$f":"1+AT114","v":114},{"$f":"AU103","v":0},{"$f":"AV103","v":0},{"$f":"AW103","v":0},{"$f":"AX103","v":0},{"$f":"AY103","v":0},{"$f":"AZ103","v":1},{"$f":"BA103","v":0},{"$f":"BB103","v":0},{"$f":"BC103","v":0},{"$f":"BD103","v":0},{"$f":"BE103","v":0},{"$f":"BF103","v":0},{"$f":"BG103","v":0},{"$f":"BH103","v":0},{"$f":"BG115+BH115","v":0},1,0.5,0,{"$f":"BM114","v":0},{"$f":"$BJ115*W115","v":81.400000000000006},{"$f":"$BJ115*X115","v":21.7},{"$f":"$BJ115*Y115","v":47.6},{"$f":"$BJ115*Z115","v":47.9},{"$f":"$BJ115*AA115","v":22.7},{"$f":"$BJ115*AB115","v":83},{"$f":"$BJ115*AC115","v":7.3},{"$f":"$BJ115*AD115","v":127.6},{"$f":"$BJ115*AE115","v":1.6},{"$f":"$BJ115*AF115","v":181.9},{"$f":"$BJ115*AG115","v":0},{"$f":"$BJ115*AH115","v":240.3},{"$f":"$BJ115*AI115","v":0},{"$f":"$BJ115*AJ115","v":300.3},{"$f":"$BJ115*AK115","v":0},{"$f":"$BJ115*AL115","v":360.3},{"$f":"F115/Q115","v":682.54214939366318},{"$f":"I115/R115","v":2086.8747332023413},{"$f":"L115/S115","v":83929.824850376885}]
[{"$f":"'[1]Monthly Data'!A116","v":"2021-07-01"},{"$f":"'[1]Monthly Data'!B116","v":2021},{"$f":"MONTH(A116)","v":7},{"$f":"'[1]Monthly Data'!D116","v":11134010.184669029},{"$f":"'[1]Monthly Data'!E116","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F116","v":11641576.718884932},{"$f":"'[1]Monthly Data'!G116","v":3740276.8111922354},{"$f":"'[1]Monthly Data'!H116","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I116","v":3997312.4017207725},{"$f":"'[1]Monthly Data'!J116","v":9874828.2031405903},{"$f":"'[1]Monthly Data'!K116","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L116","v":10492701.786814645},{"$f":"'[1]Monthly Data'!M116","v":77624.838920514434},{"$f":"'[1]Monthly Data'!N116","v":33054.944549862958},{"$f":"'[1]Monthly Data'!O116","v":25743.349999999995},{"$f":"'[1]Monthly Data'!P116","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q116","v":16448},{"$f":"'[1]Monthly Data'!R116","v":1805},{"$f":"'[1]Monthly Data'!S116","v":127},{"$f":"'[1]Monthly Data'!T116","v":3261},{"$f":"'[1]Monthly Data'!U116","v":30},{"$f":"[1]Weather!C236","v":19.581181787691683},{"$f":"[1]Weather!D236","v":87.8},{"$f":"[1]Weather!E236","v":12.8},{"$f":"[1]Weather!F236","v":44},{"$f":"[1]Weather!G236","v":31},{"$f":"[1]Weather!H236","v":14.2},{"$f":"[1]Weather!I236","v":63.2},{"$f":"[1]Weather!J236","v":2.2999999999999998},{"$f":"[1]Weather!K236","v":113.3},{"$f":"[1]Weather!L236","v":0},{"$f":"[1]Weather!M236","v":173},{"$f":"[1]Weather!N236","v":0},{"$f":"[1]Weather!O236","v":235},{"$f":"[1]Weather!P236","v":0},{"$f":"[1]Weather!Q236","v":297},{"$f":"[1]Weather!R236","v":0},{"$f":"[1]Weather!S236","v":359},{"$f":"[1]Economic!C116","v":740225.97825000004},{"$f":"[1]Economic!D116","v":7285.9},{"$f":"[1]Economic!E116","v":7372.5},{"$f":"[1]Economic!F116","v":115.5},{"$f":"[1]Economic!G116","v":118.7},{"$f":"AR68","v":31},21,{"$f":"1+AT115","v":115},{"$f":"AU104","v":0},{"$f":"AV104","v":0},{"$f":"AW104","v":0},{"$f":"AX104","v":0},{"$f":"AY104","v":0},{"$f":"AZ104","v":0},{"$f":"BA104","v":1},{"$f":"BB104","v":0},{"$f":"BC104","v":0},{"$f":"BD104","v":0},{"$f":"BE104","v":0},{"$f":"BF104","v":0},{"$f":"BG104","v":0},{"$f":"BH104","v":0},{"$f":"BG116+BH116","v":0},1,0.5,0,{"$f":"BM115","v":0},{"$f":"$BJ116*W116","v":87.8},{"$f":"$BJ116*X116","v":12.8},{"$f":"$BJ116*Y116","v":44},{"$f":"$BJ116*Z116","v":31},{"$f":"$BJ116*AA116","v":14.2},{"$f":"$BJ116*AB116","v":63.2},{"$f":"$BJ116*AC116","v":2.2999999999999998},{"$f":"$BJ116*AD116","v":113.3},{"$f":"$BJ116*AE116","v":0},{"$f":"$BJ116*AF116","v":173},{"$f":"$BJ116*AG116","v":0},{"$f":"$BJ116*AH116","v":235},{"$f":"$BJ116*AI116","v":0},{"$f":"$BJ116*AJ116","v":297},{"$f":"$BJ116*AK116","v":0},{"$f":"$BJ116*AL116","v":359},{"$f":"F116/Q116","v":707.78068572987183},{"$f":"I116/R116","v":2214.5775078785441},{"$f":"L116/S116","v":82619.699108776738}]
[{"$f":"'[1]Monthly Data'!A117","v":"2021-08-01"},{"$f":"'[1]Monthly Data'!B117","v":2021},{"$f":"MONTH(A117)","v":8},{"$f":"'[1]Monthly Data'!D117","v":12880559.88235075},{"$f":"'[1]Monthly Data'!E117","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F117","v":13388126.416566653},{"$f":"'[1]Monthly Data'!G117","v":4156720.2886211914},{"$f":"'[1]Monthly Data'!H117","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I117","v":4413755.8791497285},{"$f":"'[1]Monthly Data'!J117","v":11025591.695461798},{"$f":"'[1]Monthly Data'!K117","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L117","v":11643465.279135853},{"$f":"'[1]Monthly Data'!M117","v":88013.206831119533},{"$f":"'[1]Monthly Data'!N117","v":33019.439775910367},{"$f":"'[1]Monthly Data'!O117","v":26672.799999999996},{"$f":"'[1]Monthly Data'!P117","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q117","v":16442},{"$f":"'[1]Monthly Data'!R117","v":1811},{"$f":"'[1]Monthly Data'!S117","v":135},{"$f":"'[1]Monthly Data'!T117","v":3261},{"$f":"'[1]Monthly Data'!U117","v":30},{"$f":"[1]Weather!C237","v":22.120428091512398},{"$f":"[1]Weather!D237","v":35.6},{"$f":"[1]Weather!E237","v":39.299999999999997},{"$f":"[1]Weather!F237","v":13.5},{"$f":"[1]Weather!G237","v":79.2},{"$f":"[1]Weather!H237","v":3.5},{"$f":"[1]Weather!I237","v":131.19999999999999},{"$f":"[1]Weather!J237","v":0.2},{"$f":"[1]Weather!K237","v":189.9},{"$f":"[1]Weather!L237","v":0},{"$f":"[1]Weather!M237","v":251.7},{"$f":"[1]Weather!N237","v":0},{"$f":"[1]Weather!O237","v":313.7},{"$f":"[1]Weather!P237","v":0},{"$f":"[1]Weather!Q237","v":375.7},{"$f":"[1]Weather!R237","v":0},{"$f":"[1]Weather!S237","v":437.7},{"$f":"[1]Economic!C117","v":740225.97825000004},{"$f":"[1]Economic!D117","v":7366.7},{"$f":"[1]Economic!E117","v":7458.5},{"$f":"[1]Economic!F117","v":114.5},{"$f":"[1]Economic!G117","v":119.6},{"$f":"AR69","v":31},20,{"$f":"1+AT116","v":116},{"$f":"AU105","v":0},{"$f":"AV105","v":0},{"$f":"AW105","v":0},{"$f":"AX105","v":0},{"$f":"AY105","v":0},{"$f":"AZ105","v":0},{"$f":"BA105","v":0},{"$f":"BB105","v":1},{"$f":"BC105","v":0},{"$f":"BD105","v":0},{"$f":"BE105","v":0},{"$f":"BF105","v":0},{"$f":"BG105","v":0},{"$f":"BH105","v":0},{"$f":"BG117+BH117","v":0},1,0.5,0,{"$f":"BM116","v":0},{"$f":"$BJ117*W117","v":35.6},{"$f":"$BJ117*X117","v":39.299999999999997},{"$f":"$BJ117*Y117","v":13.5},{"$f":"$BJ117*Z117","v":79.2},{"$f":"$BJ117*AA117","v":3.5},{"$f":"$BJ117*AB117","v":131.19999999999999},{"$f":"$BJ117*AC117","v":0.2},{"$f":"$BJ117*AD117","v":189.9},{"$f":"$BJ117*AE117","v":0},{"$f":"$BJ117*AF117","v":251.7},{"$f":"$BJ117*AG117","v":0},{"$f":"$BJ117*AH117","v":313.7},{"$f":"$BJ117*AI117","v":0},{"$f":"$BJ117*AJ117","v":375.7},{"$f":"$BJ117*AK117","v":0},{"$f":"$BJ117*AL117","v":437.7},{"$f":"F117/Q117","v":814.26386185176091},{"$f":"I117/R117","v":2437.1926444780388},{"$f":"L117/S117","v":86247.890956561881}]
[{"$f":"'[1]Monthly Data'!A118","v":"2021-09-01"},{"$f":"'[1]Monthly Data'!B118","v":2021},{"$f":"MONTH(A118)","v":9},{"$f":"'[1]Monthly Data'!D118","v":9119363.7730794698},{"$f":"'[1]Monthly Data'!E118","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F118","v":9626930.3072953727},{"$f":"'[1]Monthly Data'!G118","v":3445349.1255803164},{"$f":"'[1]Monthly Data'!H118","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I118","v":3702384.7161088535},{"$f":"'[1]Monthly Data'!J118","v":9685483.4125192203},{"$f":"'[1]Monthly Data'!K118","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L118","v":10303356.996193275},{"$f":"'[1]Monthly Data'!M118","v":97840.178960473087},{"$f":"'[1]Monthly Data'!N118","v":32983.935001957783},{"$f":"'[1]Monthly Data'!O118","v":26563.649999999998},{"$f":"'[1]Monthly Data'!P118","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q118","v":16499},{"$f":"'[1]Monthly Data'!R118","v":1810},{"$f":"'[1]Monthly Data'!S118","v":122},{"$f":"'[1]Monthly Data'!T118","v":3261},{"$f":"'[1]Monthly Data'!U118","v":30},{"$f":"[1]Weather!C238","v":16.866666666666664},{"$f":"[1]Weather!D238","v":154},{"$f":"[1]Weather!E238","v":0},{"$f":"[1]Weather!F238","v":97.9},{"$f":"[1]Weather!G238","v":3.9},{"$f":"[1]Weather!H238","v":52.9},{"$f":"[1]Weather!I238","v":18.899999999999999},{"$f":"[1]Weather!J238","v":21.9},{"$f":"[1]Weather!K238","v":47.9},{"$f":"[1]Weather!L238","v":6.1},{"$f":"[1]Weather!M238","v":92.1},{"$f":"[1]Weather!N238","v":0.7},{"$f":"[1]Weather!O238","v":146.69999999999999},{"$f":"[1]Weather!P238","v":0},{"$f":"[1]Weather!Q238","v":206},{"$f":"[1]Weather!R238","v":0},{"$f":"[1]Weather!S238","v":266},{"$f":"[1]Economic!C118","v":740225.97825000004},{"$f":"[1]Economic!D118","v":7433},{"$f":"[1]Economic!E118","v":7485},{"$f":"[1]Economic!F118","v":116.6},{"$f":"[1]Economic!G118","v":120.5},{"$f":"AR70","v":30},20,{"$f":"1+AT117","v":117},{"$f":"AU106","v":0},{"$f":"AV106","v":0},{"$f":"AW106","v":0},{"$f":"AX106","v":0},{"$f":"AY106","v":0},{"$f":"AZ106","v":0},{"$f":"BA106","v":0},{"$f":"BB106","v":0},{"$f":"BC106","v":1},{"$f":"BD106","v":0},{"$f":"BE106","v":0},{"$f":"BF106","v":0},{"$f":"BG106","v":0},{"$f":"BH106","v":1},{"$f":"BG118+BH118","v":1},1,0.5,0,{"$f":"BM117","v":0},{"$f":"$BJ118*W118","v":154},{"$f":"$BJ118*X118","v":0},{"$f":"$BJ118*Y118","v":97.9},{"$f":"$BJ118*Z118","v":3.9},{"$f":"$BJ118*AA118","v":52.9},{"$f":"$BJ118*AB118","v":18.899999999999999},{"$f":"$BJ118*AC118","v":21.9},{"$f":"$BJ118*AD118","v":47.9},{"$f":"$BJ118*AE118","v":6.1},{"$f":"$BJ118*AF118","v":92.1},{"$f":"$BJ118*AG118","v":0.7},{"$f":"$BJ118*AH118","v":146.69999999999999},{"$f":"$BJ118*AI118","v":0},{"$f":"$BJ118*AJ118","v":206},{"$f":"$BJ118*AK118","v":0},{"$f":"$BJ118*AL118","v":266},{"$f":"F118/Q118","v":583.48568442301791},{"$f":"I118/R118","v":2045.516417739698},{"$f":"L118/S118","v":84453.745870436673}]
[{"$f":"'[1]Monthly Data'!A119","v":"2021-10-01"},{"$f":"'[1]Monthly Data'!B119","v":2021},{"$f":"MONTH(A119)","v":10},{"$f":"'[1]Monthly Data'!D119","v":9406750.7694920097},{"$f":"'[1]Monthly Data'!E119","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F119","v":9914317.3037079126},{"$f":"'[1]Monthly Data'!G119","v":3428168.1397582926},{"$f":"'[1]Monthly Data'!H119","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I119","v":3685203.7302868296},{"$f":"'[1]Monthly Data'!J119","v":10420909.217033997},{"$f":"'[1]Monthly Data'!K119","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L119","v":11038782.800708052},{"$f":"'[1]Monthly Data'!M119","v":114457.07443550897},{"$f":"'[1]Monthly Data'!N119","v":33054.944549862943},{"$f":"'[1]Monthly Data'!O119","v":25179.219999999998},{"$f":"'[1]Monthly Data'!P119","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q119","v":16380},{"$f":"'[1]Monthly Data'!R119","v":1802},{"$f":"'[1]Monthly Data'!S119","v":122},{"$f":"'[1]Monthly Data'!T119","v":3261},{"$f":"'[1]Monthly Data'!U119","v":30},{"$f":"[1]Weather!C239","v":14.029032258064516},{"$f":"[1]Weather!D239","v":247.5},{"$f":"[1]Weather!E239","v":0.4},{"$f":"[1]Weather!F239","v":188.9},{"$f":"[1]Weather!G239","v":3.8},{"$f":"[1]Weather!H239","v":137.30000000000001},{"$f":"[1]Weather!I239","v":14.2},{"$f":"[1]Weather!J239","v":96.4},{"$f":"[1]Weather!K239","v":35.299999999999997},{"$f":"[1]Weather!L239","v":65.900000000000006},{"$f":"[1]Weather!M239","v":66.8},{"$f":"[1]Weather!N239","v":40},{"$f":"[1]Weather!O239","v":102.9},{"$f":"[1]Weather!P239","v":18.7},{"$f":"[1]Weather!Q239","v":143.6},{"$f":"[1]Weather!R239","v":4.3},{"$f":"[1]Weather!S239","v":191.2},{"$f":"[1]Economic!C119","v":740225.97825000004},{"$f":"[1]Economic!D119","v":7487.5},{"$f":"[1]Economic!E119","v":7514.2},{"$f":"[1]Economic!F119","v":118},{"$f":"[1]Economic!G119","v":121},{"$f":"AR71","v":31},20,{"$f":"1+AT118","v":118},{"$f":"AU107","v":0},{"$f":"AV107","v":0},{"$f":"AW107","v":0},{"$f":"AX107","v":0},{"$f":"AY107","v":0},{"$f":"AZ107","v":0},{"$f":"BA107","v":0},{"$f":"BB107","v":0},{"$f":"BC107","v":0},{"$f":"BD107","v":1},{"$f":"BE107","v":0},{"$f":"BF107","v":0},{"$f":"BG107","v":0},{"$f":"BH107","v":1},{"$f":"BG119+BH119","v":1},1,0.5,0,{"$f":"BM118","v":0},{"$f":"$BJ119*W119","v":247.5},{"$f":"$BJ119*X119","v":0.4},{"$f":"$BJ119*Y119","v":188.9},{"$f":"$BJ119*Z119","v":3.8},{"$f":"$BJ119*AA119","v":137.30000000000001},{"$f":"$BJ119*AB119","v":14.2},{"$f":"$BJ119*AC119","v":96.4},{"$f":"$BJ119*AD119","v":35.299999999999997},{"$f":"$BJ119*AE119","v":65.900000000000006},{"$f":"$BJ119*AF119","v":66.8},{"$f":"$BJ119*AG119","v":40},{"$f":"$BJ119*AH119","v":102.9},{"$f":"$BJ119*AI119","v":18.7},{"$f":"$BJ119*AJ119","v":143.6},{"$f":"$BJ119*AK119","v":4.3},{"$f":"$BJ119*AL119","v":191.2},{"$f":"F119/Q119","v":605.26967666104474},{"$f":"I119/R119","v":2045.06311336672},{"$f":"L119/S119","v":90481.826235311906}]
[{"$f":"'[1]Monthly Data'!A120","v":"2021-11-01"},{"$f":"'[1]Monthly Data'!B120","v":2021},{"$f":"MONTH(A120)","v":11},{"$f":"'[1]Monthly Data'!D120","v":10917126.859799722},{"$f":"'[1]Monthly Data'!E120","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F120","v":11424693.394015625},{"$f":"'[1]Monthly Data'!G120","v":3722801.5077559878},{"$f":"'[1]Monthly Data'!H120","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I120","v":3979837.0982845249},{"$f":"'[1]Monthly Data'!J120","v":10386529.823676176},{"$f":"'[1]Monthly Data'!K120","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L120","v":11004403.407350231},{"$f":"'[1]Monthly Data'!M120","v":122385.96602511972},{"$f":"'[1]Monthly Data'!N120","v":32983.935001957776},{"$f":"'[1]Monthly Data'!O120","v":25109.870000000006},{"$f":"'[1]Monthly Data'!P120","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q120","v":16634},{"$f":"'[1]Monthly Data'!R120","v":1818},{"$f":"'[1]Monthly Data'!S120","v":122},{"$f":"'[1]Monthly Data'!T120","v":3261},{"$f":"'[1]Monthly Data'!U120","v":30},{"$f":"[1]Weather!C240","v":4.2499999999999991},{"$f":"[1]Weather!D240","v":532.5},{"$f":"[1]Weather!E240","v":0},{"$f":"[1]Weather!F240","v":472.5},{"$f":"[1]Weather!G240","v":0},{"$f":"[1]Weather!H240","v":412.5},{"$f":"[1]Weather!I240","v":0},{"$f":"[1]Weather!J240","v":352.5},{"$f":"[1]Weather!K240","v":0},{"$f":"[1]Weather!L240","v":292.60000000000002},{"$f":"[1]Weather!M240","v":0.1},{"$f":"[1]Weather!N240","v":234.6},{"$f":"[1]Weather!O240","v":2.1},{"$f":"[1]Weather!P240","v":177.6},{"$f":"[1]Weather!Q240","v":5.0999999999999996},{"$f":"[1]Weather!R240","v":122.3},{"$f":"[1]Weather!S240","v":9.8000000000000007},{"$f":"[1]Economic!C120","v":740225.97825000004},{"$f":"[1]Economic!D120","v":7538.6},{"$f":"[1]Economic!E120","v":7552.6},{"$f":"[1]Economic!F120","v":120},{"$f":"[1]Economic!G120","v":121.4},{"$f":"AR72","v":30},22,{"$f":"1+AT119","v":119},{"$f":"AU108","v":0},{"$f":"AV108","v":0},{"$f":"AW108","v":0},{"$f":"AX108","v":0},{"$f":"AY108","v":0},{"$f":"AZ108","v":0},{"$f":"BA108","v":0},{"$f":"BB108","v":0},{"$f":"BC108","v":0},{"$f":"BD108","v":0},{"$f":"BE108","v":1},{"$f":"BF108","v":0},{"$f":"BG108","v":0},{"$f":"BH108","v":1},{"$f":"BG120+BH120","v":1},1,0.5,0,{"$f":"BM119","v":0},{"$f":"$BJ120*W120","v":532.5},{"$f":"$BJ120*X120","v":0},{"$f":"$BJ120*Y120","v":472.5},{"$f":"$BJ120*Z120","v":0},{"$f":"$BJ120*AA120","v":412.5},{"$f":"$BJ120*AB120","v":0},{"$f":"$BJ120*AC120","v":352.5},{"$f":"$BJ120*AD120","v":0},{"$f":"$BJ120*AE120","v":292.60000000000002},{"$f":"$BJ120*AF120","v":0.1},{"$f":"$BJ120*AG120","v":234.6},{"$f":"$BJ120*AH120","v":2.1},{"$f":"$BJ120*AI120","v":177.6},{"$f":"$BJ120*AJ120","v":5.0999999999999996},{"$f":"$BJ120*AK120","v":122.3},{"$f":"$BJ120*AL120","v":9.8000000000000007},{"$f":"F120/Q120","v":686.8277861016968},{"$f":"I120/R120","v":2189.1293169881874},{"$f":"L120/S120","v":90200.027929100252}]
[{"$f":"'[1]Monthly Data'!A121","v":"2021-12-01"},{"$f":"'[1]Monthly Data'!B121","v":2021},{"$f":"MONTH(A121)","v":12},{"$f":"'[1]Monthly Data'!D121","v":13249874.344815632},{"$f":"'[1]Monthly Data'!E121","v":507566.53421590221},{"$f":"'[1]Monthly Data'!F121","v":13757440.879031535},{"$f":"'[1]Monthly Data'!G121","v":4156764.1076745745},{"$f":"'[1]Monthly Data'!H121","v":257035.59052853691},{"$f":"'[1]Monthly Data'!I121","v":4413799.6982031111},{"$f":"'[1]Monthly Data'!J121","v":10216089.590354502},{"$f":"'[1]Monthly Data'!K121","v":617873.58367405541},{"$f":"'[1]Monthly Data'!L121","v":10833963.174028557},{"$f":"'[1]Monthly Data'!M121","v":133577.63717960304},{"$f":"'[1]Monthly Data'!N121","v":33054.94454986295},{"$f":"'[1]Monthly Data'!O121","v":24600.28},{"$f":"'[1]Monthly Data'!P121","v":285.85000000000002},{"$f":"'[1]Monthly Data'!Q121","v":16428},{"$f":"'[1]Monthly Data'!R121","v":1818},{"$f":"'[1]Monthly Data'!S121","v":122},{"$f":"'[1]Monthly Data'!T121","v":3261},{"$f":"'[1]Monthly Data'!U121","v":30},{"$f":"[1]Weather!C241","v":1.0241935483870963},{"$f":"[1]Weather!D241","v":650.29999999999995},{"$f":"[1]Weather!E241","v":0},{"$f":"[1]Weather!F241","v":588.29999999999995},{"$f":"[1]Weather!G241","v":0},{"$f":"[1]Weather!H241","v":526.29999999999995},{"$f":"[1]Weather!I241","v":0},{"$f":"[1]Weather!J241","v":464.3},{"$f":"[1]Weather!K241","v":0},{"$f":"[1]Weather!L241","v":402.3},{"$f":"[1]Weather!M241","v":0},{"$f":"[1]Weather!N241","v":340.3},{"$f":"[1]Weather!O241","v":0},{"$f":"[1]Weather!P241","v":279.5},{"$f":"[1]Weather!Q241","v":1.2},{"$f":"[1]Weather!R241","v":220},{"$f":"[1]Weather!S241","v":3.7},{"$f":"[1]Economic!C121","v":740225.97825000004},{"$f":"[1]Economic!D121","v":7585.1},{"$f":"[1]Economic!E121","v":7601.7},{"$f":"[1]Economic!F121","v":117.8},{"$f":"[1]Economic!G121","v":117.3},{"$f":"AR73","v":31},21,{"$f":"1+AT120","v":120},{"$f":"AU109","v":0},{"$f":"AV109","v":0},{"$f":"AW109","v":0},{"$f":"AX109","v":0},{"$f":"AY109","v":0},{"$f":"AZ109","v":0},{"$f":"BA109","v":0},{"$f":"BB109","v":0},{"$f":"BC109","v":0},{"$f":"BD109","v":0},{"$f":"BE109","v":0},{"$f":"BF109","v":1},{"$f":"BG109","v":0},{"$f":"BH109","v":0},{"$f":"BG121+BH121","v":0},1,0.5,0,{"$f":"BM120","v":0},{"$f":"$BJ121*W121","v":650.29999999999995},{"$f":"$BJ121*X121","v":0},{"$f":"$BJ121*Y121","v":588.29999999999995},{"$f":"$BJ121*Z121","v":0},{"$f":"$BJ121*AA121","v":526.29999999999995},{"$f":"$BJ121*AB121","v":0},{"$f":"$BJ121*AC121","v":464.3},{"$f":"$BJ121*AD121","v":0},{"$f":"$BJ121*AE121","v":402.3},{"$f":"$BJ121*AF121","v":0},{"$f":"$BJ121*AG121","v":340.3},{"$f":"$BJ121*AH121","v":0},{"$f":"$BJ121*AI121","v":279.5},{"$f":"$BJ121*AJ121","v":1.2},{"$f":"$BJ121*AK121","v":220},{"$f":"$BJ121*AL121","v":3.7},{"$f":"F121/Q121","v":837.43857310881026},{"$f":"I121/R121","v":2427.8326172734382},{"$f":"L121/S121","v":88802.97683629964}]

{"sheet":"GSlt50","index":1,"n_rows":122,"n_cols":36,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Dataset!A1","v":"Date"},{"$f":"Dataset!B1","v":"Year"},{"$f":"Dataset!C1","v":"Month"},{"$f":"Dataset!I1","v":"GSlt50kW_NoCDM"},{"$f":"Dataset!AE1","v":"HDD14"},{"$f":"Dataset!AF1","v":"CDD14"},{"$f":"Dataset!AR1","v":"MonthDays"},{"$f":"Dataset!BK1","v":"COVID_AM"},{"$f":"Dataset!BI1","v":"Shoulder"},null,{"$f":"W9","v":"const"},{"$f":"E1","v":"HDD14"},{"$f":"F1","v":"CDD14"},{"$f":"G1","v":"MonthDays"},{"$f":"H1","v":"COVID_AM"},{"$f":"I1","v":"Shoulder"},"Predicted kWh","Difference","Diff %"]
[{"$f":"Dataset!A2","v":"2012-01-01"},{"$f":"Dataset!B2","v":2012},{"$f":"Dataset!C2","v":1},{"$f":"Dataset!I2","v":4504910.0764769567},{"$f":"Dataset!AE2","v":509.7},{"$f":"Dataset!AF2","v":0},{"$f":"Dataset!AR2","v":31},{"$f":"Dataset!BK2","v":0},{"$f":"Dataset!BI2","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E2*$X$10","v":1081571.2007909375},{"$f":"F2*$X$11","v":0},{"$f":"G2*$X$12","v":3005086.6267200243},{"$f":"H2*$X$13","v":0},{"$f":"I2*$X$14","v":0},{"$f":"SUM(K2:P2)","v":4578897.2792671891},{"$f":"Q2-D2","v":73987.202790232375},{"$f":"ABS(R2/Q2)","v":1.6158301503123772E-2}]
[{"$f":"Dataset!A3","v":"2012-02-01"},{"$f":"Dataset!B3","v":2012},{"$f":"Dataset!C3","v":2},{"$f":"Dataset!I3","v":4092266.567326217},{"$f":"Dataset!AE3","v":435.6},{"$f":"Dataset!AF3","v":0},{"$f":"Dataset!AR3","v":29},{"$f":"Dataset!BK3","v":0},{"$f":"Dataset!BI3","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E3*$X$10","v":924332.77430749929},{"$f":"F3*$X$11","v":0},{"$f":"G3*$X$12","v":2811210.0701574418},{"$f":"H3*$X$13","v":0},{"$f":"I3*$X$14","v":0},{"$f":"SUM(K3:P3)","v":4227782.2962211678},{"$f":"Q3-D3","v":135515.72889495082},{"$f":"ABS(R3/Q3)","v":3.2053620408996952E-2}]
[{"$f":"Dataset!A4","v":"2012-03-01"},{"$f":"Dataset!B4","v":2012},{"$f":"Dataset!C4","v":3},{"$f":"Dataset!I4","v":3988161.6419879072},{"$f":"Dataset!AE4","v":247.9},{"$f":"Dataset!AF4","v":12.3},{"$f":"Dataset!AR4","v":31},{"$f":"Dataset!BK4","v":0},{"$f":"Dataset!BI4","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E4*$X$10","v":526037.86673744046},{"$f":"F4*$X$11","v":41642.977110958527},{"$f":"G4*$X$12","v":3005086.6267200243},{"$f":"H4*$X$13","v":0},{"$f":"I4*$X$14","v":-77441.670344359605},{"$f":"SUM(K4:P4)","v":3987565.2519802903},{"$f":"Q4-D4","v":-596.39000761695206},{"$f":"ABS(R4/Q4)","v":1.4956244473260345E-4},null,null,null,"Model 3: Prais-Winsten, using observations 2012:01-2021:12 (T = 120)"]
[{"$f":"Dataset!A5","v":"2012-04-01"},{"$f":"Dataset!B5","v":2012},{"$f":"Dataset!C5","v":4},{"$f":"Dataset!I5","v":3516117.9817961669},{"$f":"Dataset!AE5","v":262},{"$f":"Dataset!AF5","v":4.0999999999999996},{"$f":"Dataset!AR5","v":30},{"$f":"Dataset!BK5","v":0},{"$f":"Dataset!BI5","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E5*$X$10","v":555957.72926667775},{"$f":"F5*$X$11","v":13880.992370319507},{"$f":"G5*$X$12","v":2908148.3484387333},{"$f":"H5*$X$13","v":0},{"$f":"I5*$X$14","v":-77441.670344359605},{"$f":"SUM(K5:P5)","v":3892784.8514875979},{"$f":"Q5-D5","v":376666.86969143106},{"$f":"ABS(R5/Q5)","v":9.6760258802253279E-2},null,null,null,"Dependent variable: GSlt50kW_NoCDM"]
[{"$f":"Dataset!A6","v":"2012-05-01"},{"$f":"Dataset!B6","v":2012},{"$f":"Dataset!C6","v":5},{"$f":"Dataset!I6","v":3621478.6787531241},{"$f":"Dataset!AE6","v":52.1},{"$f":"Dataset!AF6","v":67},{"$f":"Dataset!AR6","v":31},{"$f":"Dataset!BK6","v":0},{"$f":"Dataset!BI6","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E6*$X$10","v":110554.95303356454},{"$f":"F6*$X$11","v":226835.72897839197},{"$f":"G6*$X$12","v":3005086.6267200243},{"$f":"H6*$X$13","v":0},{"$f":"I6*$X$14","v":-77441.670344359605},{"$f":"SUM(K6:P6)","v":3757275.0901438482},{"$f":"Q6-D6","v":135796.41139072413},{"$f":"ABS(R6/Q6)","v":3.6142259518593067E-2},null,null,null,"rho = 0.484588"]
[{"$f":"Dataset!A7","v":"2012-06-01"},{"$f":"Dataset!B7","v":2012},{"$f":"Dataset!C7","v":6},{"$f":"Dataset!I7","v":3808040.9929645178},{"$f":"Dataset!AE7","v":7.5},{"$f":"Dataset!AF7","v":164.5},{"$f":"Dataset!AR7","v":30},{"$f":"Dataset!BK7","v":0},{"$f":"Dataset!BI7","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E7*$X$10","v":15914.820494275125},{"$f":"F7*$X$11","v":556932.49876038032},{"$f":"G7*$X$12","v":2908148.3484387333},{"$f":"H7*$X$13","v":0},{"$f":"I7*$X$14","v":0},{"$f":"SUM(K7:P7)","v":3973235.1194496155},{"$f":"Q7-D7","v":165194.12648509769},{"$f":"ABS(R7/Q7)","v":4.1576730678848144E-2}]
[{"$f":"Dataset!A8","v":"2012-07-01"},{"$f":"Dataset!B8","v":2012},{"$f":"Dataset!C8","v":7},{"$f":"Dataset!I8","v":4233864.3362962035},{"$f":"Dataset!AE8","v":0},{"$f":"Dataset!AF8","v":249.5},{"$f":"Dataset!AR8","v":31},{"$f":"Dataset!BK8","v":0},{"$f":"Dataset!BI8","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E8*$X$10","v":0},{"$f":"F8*$X$11","v":844709.16985237016},{"$f":"G8*$X$12","v":3005086.6267200243},{"$f":"H8*$X$13","v":0},{"$f":"I8*$X$14","v":0},{"$f":"SUM(K8:P8)","v":4342035.2483286215},{"$f":"Q8-D8","v":108170.91203241795},{"$f":"ABS(R8/Q8)","v":2.491249053633458E-2},null,null,null,null,"coefficient","std. error","t-ratio","p-value"]
[{"$f":"Dataset!A9","v":"2012-08-01"},{"$f":"Dataset!B9","v":2012},{"$f":"Dataset!C9","v":8},{"$f":"Dataset!I9","v":4057179.300514535},{"$f":"Dataset!AE9","v":0},{"$f":"Dataset!AF9","v":209},{"$f":"Dataset!AR9","v":31},{"$f":"Dataset!BK9","v":0},{"$f":"Dataset!BI9","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E9*$X$10","v":0},{"$f":"F9*$X$11","v":707592.05009677494},{"$f":"G9*$X$12","v":3005086.6267200243},{"$f":"H9*$X$13","v":0},{"$f":"I9*$X$14","v":0},{"$f":"SUM(K9:P9)","v":4204918.1285730265},{"$f":"Q9-D9","v":147738.82805849146},{"$f":"ABS(R9/Q9)","v":3.5134769225251918E-2},null,null,null,"const",492239.451756227,300039.80670953699,1.64058048548457,0.10364089542426699]
[{"$f":"Dataset!A10","v":"2012-09-01"},{"$f":"Dataset!B10","v":2012},{"$f":"Dataset!C10","v":9},{"$f":"Dataset!I10","v":3603646.4187958599},{"$f":"Dataset!AE10","v":24.4},{"$f":"Dataset!AF10","v":78.599999999999994},{"$f":"Dataset!AR10","v":30},{"$f":"Dataset!BK10","v":0},{"$f":"Dataset!BI10","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E10*$X$10","v":51776.216008041738},{"$f":"F10*$X$11","v":266108.78056271054},{"$f":"G10*$X$12","v":2908148.3484387333},{"$f":"H10*$X$13","v":0},{"$f":"I10*$X$14","v":-77441.670344359605},{"$f":"SUM(K10:P10)","v":3640831.1264213528},{"$f":"Q10-D10","v":37184.707625492942},{"$f":"ABS(R10/Q10)","v":1.0213247012651902E-2},null,null,null,"HDD14",2121.97606590335,95.281148713613106,22.270680974695001,2.4949437572235299E-43]
[{"$f":"Dataset!A11","v":"2012-10-01"},{"$f":"Dataset!B11","v":2012},{"$f":"Dataset!C11","v":10},{"$f":"Dataset!I11","v":3609825.3634704528},{"$f":"Dataset!AE11","v":124.7},{"$f":"Dataset!AF11","v":12.6},{"$f":"Dataset!AR11","v":31},{"$f":"Dataset!BK11","v":0},{"$f":"Dataset!BI11","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E11*$X$10","v":264610.41541814775},{"$f":"F11*$X$11","v":42658.659479518486},{"$f":"G11*$X$12","v":3005086.6267200243},{"$f":"H11*$X$13","v":0},{"$f":"I11*$X$14","v":-77441.670344359605},{"$f":"SUM(K11:P11)","v":3727153.4830295579},{"$f":"Q11-D11","v":117328.11955910502},{"$f":"ABS(R11/Q11)","v":3.1479283075763413E-2},null,null,null,"CDD14",3385.6078951998802,261.30046844997901,12.956761674723101,3.7383513818834097E-24]
[{"$f":"Dataset!A12","v":"2012-11-01"},{"$f":"Dataset!B12","v":2012},{"$f":"Dataset!C12","v":11},{"$f":"Dataset!I12","v":3912140.0531486943},{"$f":"Dataset!AE12","v":326},{"$f":"Dataset!AF12","v":0},{"$f":"Dataset!AR12","v":30},{"$f":"Dataset!BK12","v":0},{"$f":"Dataset!BI12","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E12*$X$10","v":691764.19748449209},{"$f":"F12*$X$11","v":0},{"$f":"G12*$X$12","v":2908148.3484387333},{"$f":"H12*$X$13","v":0},{"$f":"I12*$X$14","v":-77441.670344359605},{"$f":"SUM(K12:P12)","v":4014710.3273350927},{"$f":"Q12-D12","v":102570.27418639837},{"$f":"ABS(R12/Q12)","v":2.554861143729965E-2},null,null,null,"MonthDays",96938.278281291103,10089.126550106401,9.6081933158295794,2.2787059126555001E-16]
[{"$f":"Dataset!A13","v":"2012-12-01"},{"$f":"Dataset!B13","v":2012},{"$f":"Dataset!C13","v":12},{"$f":"Dataset!I13","v":4353324.501880046},{"$f":"Dataset!AE13","v":419.4},{"$f":"Dataset!AF13","v":0},{"$f":"Dataset!AR13","v":31},{"$f":"Dataset!BK13","v":0},{"$f":"Dataset!BI13","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E13*$X$10","v":889956.7620398649},{"$f":"F13*$X$11","v":0},{"$f":"G13*$X$12","v":3005086.6267200243},{"$f":"H13*$X$13","v":0},{"$f":"I13*$X$14","v":0},{"$f":"SUM(K13:P13)","v":4387282.8405161165},{"$f":"Q13-D13","v":33958.33863607049},{"$f":"ABS(R13/Q13)","v":7.7401753820083453E-3},null,null,null,"COVID_AM",-465220.44657167402,79994.577654400404,-5.8156497629321899,5.6165091915786697E-8]
[{"$f":"Dataset!A14","v":"2013-01-01"},{"$f":"Dataset!B14","v":2013},{"$f":"Dataset!C14","v":1},{"$f":"Dataset!I14","v":4722021.4733455582},{"$f":"Dataset!AE14","v":514.9},{"$f":"Dataset!AF14","v":0},{"$f":"Dataset!AR14","v":31},{"$f":"Dataset!BK14","v":0},{"$f":"Dataset!BI14","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E14*$X$10","v":1092605.4763336349},{"$f":"F14*$X$11","v":0},{"$f":"G14*$X$12","v":3005086.6267200243},{"$f":"H14*$X$13","v":0},{"$f":"I14*$X$14","v":0},{"$f":"SUM(K14:P14)","v":4589931.554809886},{"$f":"Q14-D14","v":-132089.91853567213},{"$f":"ABS(R14/Q14)","v":2.8778189164335645E-2},null,null,null,"Shoulder",-77441.670344359605,26415.683674430798,-2.9316549705400901,4.0752114755121596E-3]
[{"$f":"Dataset!A15","v":"2013-02-01"},{"$f":"Dataset!B15","v":2013},{"$f":"Dataset!C15","v":2},{"$f":"Dataset!I15","v":4379721.47613547},{"$f":"Dataset!AE15","v":535.79999999999995},{"$f":"Dataset!AF15","v":0},{"$f":"Dataset!AR15","v":28},{"$f":"Dataset!BK15","v":0},{"$f":"Dataset!BI15","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E15*$X$10","v":1136954.7761110149},{"$f":"F15*$X$11","v":0},{"$f":"G15*$X$12","v":2714271.7918761508},{"$f":"H15*$X$13","v":0},{"$f":"I15*$X$14","v":0},{"$f":"SUM(K15:P15)","v":4343466.0197433922},{"$f":"Q15-D15","v":-36255.456392077729},{"$f":"ABS(R15/Q15)","v":8.3471255967646936E-3}]
[{"$f":"Dataset!A16","v":"2013-03-01"},{"$f":"Dataset!B16","v":2013},{"$f":"Dataset!C16","v":3},{"$f":"Dataset!I16","v":4460829.4244898455},{"$f":"Dataset!AE16","v":458.2},{"$f":"Dataset!AF16","v":0},{"$f":"Dataset!AR16","v":31},{"$f":"Dataset!BK16","v":0},{"$f":"Dataset!BI16","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E16*$X$10","v":972289.43339691497},{"$f":"F16*$X$11","v":0},{"$f":"G16*$X$12","v":3005086.6267200243},{"$f":"H16*$X$13","v":0},{"$f":"I16*$X$14","v":-77441.670344359605},{"$f":"SUM(K16:P16)","v":4392173.8415288068},{"$f":"Q16-D16","v":-68655.582961038686},{"$f":"ABS(R16/Q16)","v":1.5631344622994564E-2},null,null,null,"Statistics based on the rho-differenced data"]
[{"$f":"Dataset!A17","v":"2013-04-01"},{"$f":"Dataset!B17","v":2013},{"$f":"Dataset!C17","v":4},{"$f":"Dataset!I17","v":3832346.2696746336},{"$f":"Dataset!AE17","v":252.8},{"$f":"Dataset!AF17","v":4.0999999999999996},{"$f":"Dataset!AR17","v":30},{"$f":"Dataset!BK17","v":0},{"$f":"Dataset!BI17","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E17*$X$10","v":536435.54946036695},{"$f":"F17*$X$11","v":13880.992370319507},{"$f":"G17*$X$12","v":2908148.3484387333},{"$f":"H17*$X$13","v":0},{"$f":"I17*$X$14","v":-77441.670344359605},{"$f":"SUM(K17:P17)","v":3873262.6716812872},{"$f":"Q17-D17","v":40916.402006653603},{"$f":"ABS(R17/Q17)","v":1.0563807692622305E-2},null,null,null,"Mean dependent var",4052459.9025555002,"S.D. dependent var",398828.904117461]
[{"$f":"Dataset!A18","v":"2013-05-01"},{"$f":"Dataset!B18","v":2013},{"$f":"Dataset!C18","v":5},{"$f":"Dataset!I18","v":3681390.887105193},{"$f":"Dataset!AE18","v":80.2},{"$f":"Dataset!AF18","v":56.2},{"$f":"Dataset!AR18","v":31},{"$f":"Dataset!BK18","v":0},{"$f":"Dataset!BI18","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E18*$X$10","v":170182.48048544867},{"$f":"F18*$X$11","v":190271.16371023329},{"$f":"G18*$X$12","v":3005086.6267200243},{"$f":"H18*$X$13","v":0},{"$f":"I18*$X$14","v":-77441.670344359605},{"$f":"SUM(K18:P18)","v":3780338.0523275738},{"$f":"Q18-D18","v":98947.165222380776},{"$f":"ABS(R18/Q18)","v":2.617415793316645E-2},null,null,null,"Sum squared resid",1400401517234.1201,"S.E. of regression",110834.217800222]
[{"$f":"Dataset!A19","v":"2013-06-01"},{"$f":"Dataset!B19","v":2013},{"$f":"Dataset!C19","v":6},{"$f":"Dataset!I19","v":3736659.6900859205},{"$f":"Dataset!AE19","v":14.4},{"$f":"Dataset!AF19","v":100.9},{"$f":"Dataset!AR19","v":30},{"$f":"Dataset!BK19","v":0},{"$f":"Dataset!BI19","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E19*$X$10","v":30556.45534900824},{"$f":"F19*$X$11","v":341607.83662566793},{"$f":"G19*$X$12","v":2908148.3484387333},{"$f":"H19*$X$13","v":0},{"$f":"I19*$X$14","v":0},{"$f":"SUM(K19:P19)","v":3772552.0921696364},{"$f":"Q19-D19","v":35892.40208371589},{"$f":"ABS(R19/Q19)","v":9.5140905166597109E-3},null,null,null,"R-squared",0.92678085896585005,"Adjusted R-squared",0.92356949313101899]
[{"$f":"Dataset!A20","v":"2013-07-01"},{"$f":"Dataset!B20","v":2013},{"$f":"Dataset!C20","v":7},{"$f":"Dataset!I20","v":4156043.912712968},{"$f":"Dataset!AE20","v":0},{"$f":"Dataset!AF20","v":215.7},{"$f":"Dataset!AR20","v":31},{"$f":"Dataset!BK20","v":0},{"$f":"Dataset!BI20","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E20*$X$10","v":0},{"$f":"F20*$X$11","v":730275.62299461407},{"$f":"G20*$X$12","v":3005086.6267200243},{"$f":"H20*$X$13","v":0},{"$f":"I20*$X$14","v":0},{"$f":"SUM(K20:P20)","v":4227601.7014708649},{"$f":"Q20-D20","v":71557.788757896982},{"$f":"ABS(R20/Q20)","v":1.692633171497699E-2},null,null,null,"F(5, 114)",235.12877420820601,"P-value(F)",2.5816260523108699E-58]
[{"$f":"Dataset!A21","v":"2013-08-01"},{"$f":"Dataset!B21","v":2013},{"$f":"Dataset!C21","v":8},{"$f":"Dataset!I21","v":4008079.0141359847},{"$f":"Dataset!AE21","v":0},{"$f":"Dataset!AF21","v":174.1},{"$f":"Dataset!AR21","v":31},{"$f":"Dataset!BK21","v":0},{"$f":"Dataset!BI21","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E21*$X$10","v":0},{"$f":"F21*$X$11","v":589434.33455429913},{"$f":"G21*$X$12","v":3005086.6267200243},{"$f":"H21*$X$13","v":0},{"$f":"I21*$X$14","v":0},{"$f":"SUM(K21:P21)","v":4086760.4130305503},{"$f":"Q21-D21","v":78681.398894565646},{"$f":"ABS(R21/Q21)","v":1.9252755469513615E-2},null,null,null,"rho",-3.2397071535679001E-2,"Durbin-Watson",2.0409992642883501]
[{"$f":"Dataset!A22","v":"2013-09-01"},{"$f":"Dataset!B22","v":2013},{"$f":"Dataset!C22","v":9},{"$f":"Dataset!I22","v":3687757.1891935775},{"$f":"Dataset!AE22","v":32.4},{"$f":"Dataset!AF22","v":73},{"$f":"Dataset!AR22","v":30},{"$f":"Dataset!BK22","v":0},{"$f":"Dataset!BI22","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E22*$X$10","v":68752.024535268531},{"$f":"F22*$X$11","v":247149.37634959124},{"$f":"G22*$X$12","v":2908148.3484387333},{"$f":"H22*$X$13","v":0},{"$f":"I22*$X$14","v":-77441.670344359605},{"$f":"SUM(K22:P22)","v":3638847.5307354606},{"$f":"Q22-D22","v":-48909.65845811693},{"$f":"ABS(R22/Q22)","v":1.3440974936433136E-2}]
[{"$f":"Dataset!A23","v":"2013-10-01"},{"$f":"Dataset!B23","v":2013},{"$f":"Dataset!C23","v":10},{"$f":"Dataset!I23","v":3724212.2631027107},{"$f":"Dataset!AE23","v":126},{"$f":"Dataset!AF23","v":15.2},{"$f":"Dataset!AR23","v":31},{"$f":"Dataset!BK23","v":0},{"$f":"Dataset!BI23","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E23*$X$10","v":267368.9843038221},{"$f":"F23*$X$11","v":51461.240007038177},{"$f":"G23*$X$12","v":3005086.6267200243},{"$f":"H23*$X$13","v":0},{"$f":"I23*$X$14","v":-77441.670344359605},{"$f":"SUM(K23:P23)","v":3738714.6324427519},{"$f":"Q23-D23","v":14502.369340041187},{"$f":"ABS(R23/Q23)","v":3.8789719905864602E-3}]
[{"$f":"Dataset!A24","v":"2013-11-01"},{"$f":"Dataset!B24","v":2013},{"$f":"Dataset!C24","v":11},{"$f":"Dataset!I24","v":4083152.6468298482},{"$f":"Dataset!AE24","v":356.7},{"$f":"Dataset!AF24","v":0},{"$f":"Dataset!AR24","v":30},{"$f":"Dataset!BK24","v":0},{"$f":"Dataset!BI24","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E24*$X$10","v":756908.86270772491},{"$f":"F24*$X$11","v":0},{"$f":"G24*$X$12","v":2908148.3484387333},{"$f":"H24*$X$13","v":0},{"$f":"I24*$X$14","v":-77441.670344359605},{"$f":"SUM(K24:P24)","v":4079854.9925583252},{"$f":"Q24-D24","v":-3297.6542715230025},{"$f":"ABS(R24/Q24)","v":8.0827732297788515E-4}]
[{"$f":"Dataset!A25","v":"2013-12-01"},{"$f":"Dataset!B25","v":2013},{"$f":"Dataset!C25","v":12},{"$f":"Dataset!I25","v":4717482.5320934998},{"$f":"Dataset!AE25","v":593.5},{"$f":"Dataset!AF25","v":0},{"$f":"Dataset!AR25","v":31},{"$f":"Dataset!BK25","v":0},{"$f":"Dataset!BI25","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E25*$X$10","v":1259392.7951136383},{"$f":"F25*$X$11","v":0},{"$f":"G25*$X$12","v":3005086.6267200243},{"$f":"H25*$X$13","v":0},{"$f":"I25*$X$14","v":0},{"$f":"SUM(K25:P25)","v":4756718.8735898901},{"$f":"Q25-D25","v":39236.341496390291},{"$f":"ABS(R25/Q25)","v":8.2486147571674065E-3}]
[{"$f":"Dataset!A26","v":"2014-01-01"},{"$f":"Dataset!B26","v":2014},{"$f":"Dataset!C26","v":1},{"$f":"Dataset!I26","v":5104279.5466894517},{"$f":"Dataset!AE26","v":702.1},{"$f":"Dataset!AF26","v":0},{"$f":"Dataset!AR26","v":31},{"$f":"Dataset!BK26","v":0},{"$f":"Dataset!BI26","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E26*$X$10","v":1489839.3958707422},{"$f":"F26*$X$11","v":0},{"$f":"G26*$X$12","v":3005086.6267200243},{"$f":"H26*$X$13","v":0},{"$f":"I26*$X$14","v":0},{"$f":"SUM(K26:P26)","v":4987165.4743469935},{"$f":"Q26-D26","v":-117114.07234245818},{"$f":"ABS(R26/Q26)","v":2.3483093341271737E-2}]
[{"$f":"Dataset!A27","v":"2014-02-01"},{"$f":"Dataset!B27","v":2014},{"$f":"Dataset!C27","v":2},{"$f":"Dataset!I27","v":4696800.3021380147},{"$f":"Dataset!AE27","v":628.1},{"$f":"Dataset!AF27","v":0},{"$f":"Dataset!AR27","v":28},{"$f":"Dataset!BK27","v":0},{"$f":"Dataset!BI27","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E27*$X$10","v":1332813.1669938941},{"$f":"F27*$X$11","v":0},{"$f":"G27*$X$12","v":2714271.7918761508},{"$f":"H27*$X$13","v":0},{"$f":"I27*$X$14","v":0},{"$f":"SUM(K27:P27)","v":4539324.4106262717},{"$f":"Q27-D27","v":-157475.89151174296},{"$f":"ABS(R27/Q27)","v":3.4691482094362291E-2}]
[{"$f":"Dataset!A28","v":"2014-03-01"},{"$f":"Dataset!B28","v":2014},{"$f":"Dataset!C28","v":3},{"$f":"Dataset!I28","v":4775215.0354864215},{"$f":"Dataset!AE28","v":606},{"$f":"Dataset!AF28","v":0},{"$f":"Dataset!AR28","v":31},{"$f":"Dataset!BK28","v":0},{"$f":"Dataset!BI28","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E28*$X$10","v":1285917.4959374301},{"$f":"F28*$X$11","v":0},{"$f":"G28*$X$12","v":3005086.6267200243},{"$f":"H28*$X$13","v":0},{"$f":"I28*$X$14","v":-77441.670344359605},{"$f":"SUM(K28:P28)","v":4705801.9040693222},{"$f":"Q28-D28","v":-69413.131417099386},{"$f":"ABS(R28/Q28)","v":1.4750542592342163E-2}]
[{"$f":"Dataset!A29","v":"2014-04-01"},{"$f":"Dataset!B29","v":2014},{"$f":"Dataset!C29","v":4},{"$f":"Dataset!I29","v":3984897.527234789},{"$f":"Dataset!AE29","v":269.7},{"$f":"Dataset!AF29","v":0},{"$f":"Dataset!AR29","v":30},{"$f":"Dataset!BK29","v":0},{"$f":"Dataset!BI29","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E29*$X$10","v":572296.94497413351},{"$f":"F29*$X$11","v":0},{"$f":"G29*$X$12","v":2908148.3484387333},{"$f":"H29*$X$13","v":0},{"$f":"I29*$X$14","v":-77441.670344359605},{"$f":"SUM(K29:P29)","v":3895243.0748247341},{"$f":"Q29-D29","v":-89654.452410054859},{"$f":"ABS(R29/Q29)","v":2.3016394789197807E-2}]
[{"$f":"Dataset!A30","v":"2014-05-01"},{"$f":"Dataset!B30","v":2014},{"$f":"Dataset!C30","v":5},{"$f":"Dataset!I30","v":3729445.114237207},{"$f":"Dataset!AE30","v":78.3},{"$f":"Dataset!AF30","v":28.8},{"$f":"Dataset!AR30","v":31},{"$f":"Dataset!BK30","v":0},{"$f":"Dataset!BI30","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E30*$X$10","v":166150.72596023229},{"$f":"F30*$X$11","v":97505.507381756557},{"$f":"G30*$X$12","v":3005086.6267200243},{"$f":"H30*$X$13","v":0},{"$f":"I30*$X$14","v":-77441.670344359605},{"$f":"SUM(K30:P30)","v":3683540.6414738805},{"$f":"Q30-D30","v":-45904.472763326485},{"$f":"ABS(R30/Q30)","v":1.2462051387862225E-2}]
[{"$f":"Dataset!A31","v":"2014-06-01"},{"$f":"Dataset!B31","v":2014},{"$f":"Dataset!C31","v":6},{"$f":"Dataset!I31","v":3672851.1716306908},{"$f":"Dataset!AE31","v":8.3000000000000007},{"$f":"Dataset!AF31","v":112.6},{"$f":"Dataset!AR31","v":30},{"$f":"Dataset!BK31","v":0},{"$f":"Dataset!BI31","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E31*$X$10","v":17612.401346997805},{"$f":"F31*$X$11","v":381219.44899950648},{"$f":"G31*$X$12","v":2908148.3484387333},{"$f":"H31*$X$13","v":0},{"$f":"I31*$X$14","v":0},{"$f":"SUM(K31:P31)","v":3799219.6505414648},{"$f":"Q31-D31","v":126368.47891077399},{"$f":"ABS(R31/Q31)","v":3.3261693330303752E-2}]
[{"$f":"Dataset!A32","v":"2014-07-01"},{"$f":"Dataset!B32","v":2014},{"$f":"Dataset!C32","v":7},{"$f":"Dataset!I32","v":3898577.2674127915},{"$f":"Dataset!AE32","v":0},{"$f":"Dataset!AF32","v":144.6},{"$f":"Dataset!AR32","v":31},{"$f":"Dataset!BK32","v":0},{"$f":"Dataset!BI32","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E32*$X$10","v":0},{"$f":"F32*$X$11","v":489558.90164590266},{"$f":"G32*$X$12","v":3005086.6267200243},{"$f":"H32*$X$13","v":0},{"$f":"I32*$X$14","v":0},{"$f":"SUM(K32:P32)","v":3986884.9801221536},{"$f":"Q32-D32","v":88307.712709362153},{"$f":"ABS(R32/Q32)","v":2.2149551128173382E-2}]
[{"$f":"Dataset!A33","v":"2014-08-01"},{"$f":"Dataset!B33","v":2014},{"$f":"Dataset!C33","v":8},{"$f":"Dataset!I33","v":3863892.5240839021},{"$f":"Dataset!AE33","v":1.3},{"$f":"Dataset!AF33","v":147.1},{"$f":"Dataset!AR33","v":31},{"$f":"Dataset!BK33","v":0},{"$f":"Dataset!BI33","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E33*$X$10","v":2758.568885674355},{"$f":"F33*$X$11","v":498022.92138390237},{"$f":"G33*$X$12","v":3005086.6267200243},{"$f":"H33*$X$13","v":0},{"$f":"I33*$X$14","v":0},{"$f":"SUM(K33:P33)","v":3998107.5687458282},{"$f":"Q33-D33","v":134215.04466192611},{"$f":"ABS(R33/Q33)","v":3.3569643225989591E-2}]
[{"$f":"Dataset!A34","v":"2014-09-01"},{"$f":"Dataset!B34","v":2014},{"$f":"Dataset!C34","v":9},{"$f":"Dataset!I34","v":3629378.121109474},{"$f":"Dataset!AE34","v":25},{"$f":"Dataset!AF34","v":80.099999999999994},{"$f":"Dataset!AR34","v":30},{"$f":"Dataset!BK34","v":0},{"$f":"Dataset!BI34","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E34*$X$10","v":53049.401647583749},{"$f":"F34*$X$11","v":271187.1924055104},{"$f":"G34*$X$12","v":2908148.3484387333},{"$f":"H34*$X$13","v":0},{"$f":"I34*$X$14","v":-77441.670344359605},{"$f":"SUM(K34:P34)","v":3647182.7239036947},{"$f":"Q34-D34","v":17804.602794220671},{"$f":"ABS(R34/Q34)","v":4.8817413719167441E-3}]
[{"$f":"Dataset!A35","v":"2014-10-01"},{"$f":"Dataset!B35","v":2014},{"$f":"Dataset!C35","v":10},{"$f":"Dataset!I35","v":3700224.6664129174},{"$f":"Dataset!AE35","v":128.9},{"$f":"Dataset!AF35","v":15.3},{"$f":"Dataset!AR35","v":31},{"$f":"Dataset!BK35","v":0},{"$f":"Dataset!BI35","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E35*$X$10","v":273522.71489494183},{"$f":"F35*$X$11","v":51799.800796558171},{"$f":"G35*$X$12","v":3005086.6267200243},{"$f":"H35*$X$13","v":0},{"$f":"I35*$X$14","v":-77441.670344359605},{"$f":"SUM(K35:P35)","v":3745206.9238233916},{"$f":"Q35-D35","v":44982.257410474122},{"$f":"ABS(R35/Q35)","v":1.201062006062747E-2}]
[{"$f":"Dataset!A36","v":"2014-11-01"},{"$f":"Dataset!B36","v":2014},{"$f":"Dataset!C36","v":11},{"$f":"Dataset!I36","v":4022354.9551884052},{"$f":"Dataset!AE36","v":358.3},{"$f":"Dataset!AF36","v":0},{"$f":"Dataset!AR36","v":30},{"$f":"Dataset!BK36","v":0},{"$f":"Dataset!BI36","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E36*$X$10","v":760304.02441317029},{"$f":"F36*$X$11","v":0},{"$f":"G36*$X$12","v":2908148.3484387333},{"$f":"H36*$X$13","v":0},{"$f":"I36*$X$14","v":-77441.670344359605},{"$f":"SUM(K36:P36)","v":4083250.1542637707},{"$f":"Q36-D36","v":60895.199075365439},{"$f":"ABS(R36/Q36)","v":1.491341376961146E-2}]
[{"$f":"Dataset!A37","v":"2014-12-01"},{"$f":"Dataset!B37","v":2014},{"$f":"Dataset!C37","v":12},{"$f":"Dataset!I37","v":4501351.3283059318},{"$f":"Dataset!AE37","v":456.1},{"$f":"Dataset!AF37","v":0},{"$f":"Dataset!AR37","v":31},{"$f":"Dataset!BK37","v":0},{"$f":"Dataset!BI37","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E37*$X$10","v":967833.28365851799},{"$f":"F37*$X$11","v":0},{"$f":"G37*$X$12","v":3005086.6267200243},{"$f":"H37*$X$13","v":0},{"$f":"I37*$X$14","v":0},{"$f":"SUM(K37:P37)","v":4465159.3621347696},{"$f":"Q37-D37","v":-36191.966171162203},{"$f":"ABS(R37/Q37)","v":8.1054142161365132E-3}]
[{"$f":"Dataset!A38","v":"2015-01-01"},{"$f":"Dataset!B38","v":2015},{"$f":"Dataset!C38","v":1},{"$f":"Dataset!I38","v":4986015.2798915301},{"$f":"Dataset!AE38","v":700.7},{"$f":"Dataset!AF38","v":0},{"$f":"Dataset!AR38","v":31},{"$f":"Dataset!BK38","v":0},{"$f":"Dataset!BI38","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E38*$X$10","v":1486868.6293784773},{"$f":"F38*$X$11","v":0},{"$f":"G38*$X$12","v":3005086.6267200243},{"$f":"H38*$X$13","v":0},{"$f":"I38*$X$14","v":0},{"$f":"SUM(K38:P38)","v":4984194.7078547291},{"$f":"Q38-D38","v":-1820.5720368009061},{"$f":"ABS(R38/Q38)","v":3.652690441510675E-4}]
[{"$f":"Dataset!A39","v":"2015-02-01"},{"$f":"Dataset!B39","v":2015},{"$f":"Dataset!C39","v":2},{"$f":"Dataset!I39","v":4697318.9856821401},{"$f":"Dataset!AE39","v":748.7},{"$f":"Dataset!AF39","v":0},{"$f":"Dataset!AR39","v":28},{"$f":"Dataset!BK39","v":0},{"$f":"Dataset!BI39","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E39*$X$10","v":1588723.4805418383},{"$f":"F39*$X$11","v":0},{"$f":"G39*$X$12","v":2714271.7918761508},{"$f":"H39*$X$13","v":0},{"$f":"I39*$X$14","v":0},{"$f":"SUM(K39:P39)","v":4795234.7241742164},{"$f":"Q39-D39","v":97915.738492076285},{"$f":"ABS(R39/Q39)","v":2.0419383851733822E-2}]
[{"$f":"Dataset!A40","v":"2015-03-01"},{"$f":"Dataset!B40","v":2015},{"$f":"Dataset!C40","v":3},{"$f":"Dataset!I40","v":4654228.7527321167},{"$f":"Dataset!AE40","v":522.70000000000005},{"$f":"Dataset!AF40","v":0},{"$f":"Dataset!AR40","v":31},{"$f":"Dataset!BK40","v":0},{"$f":"Dataset!BI40","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E40*$X$10","v":1109156.889647681},{"$f":"F40*$X$11","v":0},{"$f":"G40*$X$12","v":3005086.6267200243},{"$f":"H40*$X$13","v":0},{"$f":"I40*$X$14","v":-77441.670344359605},{"$f":"SUM(K40:P40)","v":4529041.2977795731},{"$f":"Q40-D40","v":-125187.4549525436},{"$f":"ABS(R40/Q40)","v":2.7641049555878091E-2}]
[{"$f":"Dataset!A41","v":"2015-04-01"},{"$f":"Dataset!B41","v":2015},{"$f":"Dataset!C41","v":4},{"$f":"Dataset!I41","v":3829853.4078636072},{"$f":"Dataset!AE41","v":246.8},{"$f":"Dataset!AF41","v":0},{"$f":"Dataset!AR41","v":30},{"$f":"Dataset!BK41","v":0},{"$f":"Dataset!BI41","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E41*$X$10","v":523703.6930649468},{"$f":"F41*$X$11","v":0},{"$f":"G41*$X$12","v":2908148.3484387333},{"$f":"H41*$X$13","v":0},{"$f":"I41*$X$14","v":-77441.670344359605},{"$f":"SUM(K41:P41)","v":3846649.8229155471},{"$f":"Q41-D41","v":16796.415051939897},{"$f":"ABS(R41/Q41)","v":4.3665048354230348E-3}]
[{"$f":"Dataset!A42","v":"2015-05-01"},{"$f":"Dataset!B42","v":2015},{"$f":"Dataset!C42","v":5},{"$f":"Dataset!I42","v":3733382.6132738465},{"$f":"Dataset!AE42","v":75.8},{"$f":"Dataset!AF42","v":68.8},{"$f":"Dataset!AR42","v":31},{"$f":"Dataset!BK42","v":0},{"$f":"Dataset!BI42","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E42*$X$10","v":160845.78579547393},{"$f":"F42*$X$11","v":232929.82318975174},{"$f":"G42*$X$12","v":3005086.6267200243},{"$f":"H42*$X$13","v":0},{"$f":"I42*$X$14","v":-77441.670344359605},{"$f":"SUM(K42:P42)","v":3813660.0171171171},{"$f":"Q42-D42","v":80277.403843270615},{"$f":"ABS(R42/Q42)","v":2.1049963416496471E-2}]
[{"$f":"Dataset!A43","v":"2015-06-01"},{"$f":"Dataset!B43","v":2015},{"$f":"Dataset!C43","v":6},{"$f":"Dataset!I43","v":3691947.6028069244},{"$f":"Dataset!AE43","v":14.7},{"$f":"Dataset!AF43","v":70.900000000000006},{"$f":"Dataset!AR43","v":30},{"$f":"Dataset!BK43","v":0},{"$f":"Dataset!BI43","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E43*$X$10","v":31193.048168779242},{"$f":"F43*$X$11","v":240039.59976967153},{"$f":"G43*$X$12","v":2908148.3484387333},{"$f":"H43*$X$13","v":0},{"$f":"I43*$X$14","v":0},{"$f":"SUM(K43:P43)","v":3671620.4481334109},{"$f":"Q43-D43","v":-20327.154673513491},{"$f":"ABS(R43/Q43)","v":5.5362897556166159E-3}]
[{"$f":"Dataset!A44","v":"2015-07-01"},{"$f":"Dataset!B44","v":2015},{"$f":"Dataset!C44","v":7},{"$f":"Dataset!I44","v":4034145.43501984},{"$f":"Dataset!AE44","v":0},{"$f":"Dataset!AF44","v":186.4},{"$f":"Dataset!AR44","v":31},{"$f":"Dataset!BK44","v":0},{"$f":"Dataset!BI44","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E44*$X$10","v":0},{"$f":"F44*$X$11","v":631077.31166525767},{"$f":"G44*$X$12","v":3005086.6267200243},{"$f":"H44*$X$13","v":0},{"$f":"I44*$X$14","v":0},{"$f":"SUM(K44:P44)","v":4128403.390141509},{"$f":"Q44-D44","v":94257.955121668987},{"$f":"ABS(R44/Q44)","v":2.2831575845217517E-2}]
[{"$f":"Dataset!A45","v":"2015-08-01"},{"$f":"Dataset!B45","v":2015},{"$f":"Dataset!C45","v":8},{"$f":"Dataset!I45","v":4109881.6158903609},{"$f":"Dataset!AE45","v":0},{"$f":"Dataset!AF45","v":177.4},{"$f":"Dataset!AR45","v":31},{"$f":"Dataset!BK45","v":0},{"$f":"Dataset!BI45","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E45*$X$10","v":0},{"$f":"F45*$X$11","v":600606.84060845873},{"$f":"G45*$X$12","v":3005086.6267200243},{"$f":"H45*$X$13","v":0},{"$f":"I45*$X$14","v":0},{"$f":"SUM(K45:P45)","v":4097932.9190847101},{"$f":"Q45-D45","v":-11948.696805650834},{"$f":"ABS(R45/Q45)","v":2.915786334618582E-3}]
[{"$f":"Dataset!A46","v":"2015-09-01"},{"$f":"Dataset!B46","v":2015},{"$f":"Dataset!C46","v":9},{"$f":"Dataset!I46","v":3781092.9406385827},{"$f":"Dataset!AE46","v":2.5},{"$f":"Dataset!AF46","v":164.9},{"$f":"Dataset!AR46","v":30},{"$f":"Dataset!BK46","v":0},{"$f":"Dataset!BI46","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E46*$X$10","v":5304.9401647583745},{"$f":"F46*$X$11","v":558286.74191846023},{"$f":"G46*$X$12","v":2908148.3484387333},{"$f":"H46*$X$13","v":0},{"$f":"I46*$X$14","v":-77441.670344359605},{"$f":"SUM(K46:P46)","v":3886537.8119338192},{"$f":"Q46-D46","v":105444.87129523652},{"$f":"ABS(R46/Q46)","v":2.7130797742778285E-2}]
[{"$f":"Dataset!A47","v":"2015-10-01"},{"$f":"Dataset!B47","v":2015},{"$f":"Dataset!C47","v":10},{"$f":"Dataset!I47","v":3600682.5601617452},{"$f":"Dataset!AE47","v":141.1},{"$f":"Dataset!AF47","v":10.8},{"$f":"Dataset!AR47","v":31},{"$f":"Dataset!BK47","v":0},{"$f":"Dataset!BI47","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E47*$X$10","v":299410.82289896265},{"$f":"F47*$X$11","v":36564.565268158709},{"$f":"G47*$X$12","v":3005086.6267200243},{"$f":"H47*$X$13","v":0},{"$f":"I47*$X$14","v":-77441.670344359605},{"$f":"SUM(K47:P47)","v":3755859.7962990128},{"$f":"Q47-D47","v":155177.23613726767},{"$f":"ABS(R47/Q47)","v":4.1316035356319156E-2}]
[{"$f":"Dataset!A48","v":"2015-11-01"},{"$f":"Dataset!B48","v":2015},{"$f":"Dataset!C48","v":11},{"$f":"Dataset!I48","v":3657641.8932049824},{"$f":"Dataset!AE48","v":225},{"$f":"Dataset!AF48","v":7.4},{"$f":"Dataset!AR48","v":30},{"$f":"Dataset!BK48","v":0},{"$f":"Dataset!BI48","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E48*$X$10","v":477444.61482825375},{"$f":"F48*$X$11","v":25053.498424479116},{"$f":"G48*$X$12","v":2908148.3484387333},{"$f":"H48*$X$13","v":0},{"$f":"I48*$X$14","v":-77441.670344359605},{"$f":"SUM(K48:P48)","v":3825444.2431033333},{"$f":"Q48-D48","v":167802.34989835089},{"$f":"ABS(R48/Q48)","v":4.3864800853096159E-2}]
[{"$f":"Dataset!A49","v":"2015-12-01"},{"$f":"Dataset!B49","v":2015},{"$f":"Dataset!C49","v":12},{"$f":"Dataset!I49","v":4059463.5386590245},{"$f":"Dataset!AE49","v":312.60000000000002},{"$f":"Dataset!AF49","v":0},{"$f":"Dataset!AR49","v":31},{"$f":"Dataset!BK49","v":0},{"$f":"Dataset!BI49","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E49*$X$10","v":663329.71820138721},{"$f":"F49*$X$11","v":0},{"$f":"G49*$X$12","v":3005086.6267200243},{"$f":"H49*$X$13","v":0},{"$f":"I49*$X$14","v":0},{"$f":"SUM(K49:P49)","v":4160655.7966776388},{"$f":"Q49-D49","v":101192.25801861426},{"$f":"ABS(R49/Q49)","v":2.4321227941859109E-2}]
[{"$f":"Dataset!A50","v":"2016-01-01"},{"$f":"Dataset!B50","v":2016},{"$f":"Dataset!C50","v":1},{"$f":"Dataset!I50","v":4516627.3218548913},{"$f":"Dataset!AE50","v":558.29999999999995},{"$f":"Dataset!AF50","v":0},{"$f":"Dataset!AR50","v":31},{"$f":"Dataset!BK50","v":0},{"$f":"Dataset!BI50","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E50*$X$10","v":1184699.2375938401},{"$f":"F50*$X$11","v":0},{"$f":"G50*$X$12","v":3005086.6267200243},{"$f":"H50*$X$13","v":0},{"$f":"I50*$X$14","v":0},{"$f":"SUM(K50:P50)","v":4682025.316070091},{"$f":"Q50-D50","v":165397.99421519972},{"$f":"ABS(R50/Q50)","v":3.5326164010157111E-2}]
[{"$f":"Dataset!A51","v":"2016-02-01"},{"$f":"Dataset!B51","v":2016},{"$f":"Dataset!C51","v":2},{"$f":"Dataset!I51","v":4398912.3598470343},{"$f":"Dataset!AE51","v":507.5},{"$f":"Dataset!AF51","v":0},{"$f":"Dataset!AR51","v":29},{"$f":"Dataset!BK51","v":0},{"$f":"Dataset!BI51","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E51*$X$10","v":1076902.8534459502},{"$f":"F51*$X$11","v":0},{"$f":"G51*$X$12","v":2811210.0701574418},{"$f":"H51*$X$13","v":0},{"$f":"I51*$X$14","v":0},{"$f":"SUM(K51:P51)","v":4380352.375359619},{"$f":"Q51-D51","v":-18559.984487415291},{"$f":"ABS(R51/Q51)","v":4.2370985018965624E-3}]
[{"$f":"Dataset!A52","v":"2016-03-01"},{"$f":"Dataset!B52","v":2016},{"$f":"Dataset!C52","v":3},{"$f":"Dataset!I52","v":4382518.5462188171},{"$f":"Dataset!AE52","v":389.3},{"$f":"Dataset!AF52","v":0},{"$f":"Dataset!AR52","v":31},{"$f":"Dataset!BK52","v":0},{"$f":"Dataset!BI52","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E52*$X$10","v":826085.28245617414},{"$f":"F52*$X$11","v":0},{"$f":"G52*$X$12","v":3005086.6267200243},{"$f":"H52*$X$13","v":0},{"$f":"I52*$X$14","v":-77441.670344359605},{"$f":"SUM(K52:P52)","v":4245969.6905880664},{"$f":"Q52-D52","v":-136548.85563075077},{"$f":"ABS(R52/Q52)","v":3.2159639748120472E-2},null,null,null,null,1,{"$f":"X52+1","v":2},{"$f":"Y52+1","v":3},{"$f":"Z52+1","v":4},{"$f":"AA52+1","v":5},{"$f":"AB52+1","v":6},{"$f":"AC52+1","v":7},{"$f":"AD52+1","v":8},{"$f":"AE52+1","v":9},{"$f":"AF52+1","v":10},{"$f":"AG52+1","v":11},{"$f":"AH52+1","v":12}]
[{"$f":"Dataset!A53","v":"2016-04-01"},{"$f":"Dataset!B53","v":2016},{"$f":"Dataset!C53","v":4},{"$f":"Dataset!I53","v":3936228.3007480926},{"$f":"Dataset!AE53","v":319.8},{"$f":"Dataset!AF53","v":0},{"$f":"Dataset!AR53","v":30},{"$f":"Dataset!BK53","v":0},{"$f":"Dataset!BI53","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E53*$X$10","v":678607.94587589137},{"$f":"F53*$X$11","v":0},{"$f":"G53*$X$12","v":2908148.3484387333},{"$f":"H53*$X$13","v":0},{"$f":"I53*$X$14","v":-77441.670344359605},{"$f":"SUM(K53:P53)","v":4001554.0757264919},{"$f":"Q53-D53","v":65325.774978399277},{"$f":"ABS(R53/Q53)","v":1.6325101133748698E-2},null,null,null,2012,{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,X$52)","v":73987.202790232375},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,Y$52)","v":135515.72889495082},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,Z$52)","v":-596.39000761695206},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AA$52)","v":376666.86969143106},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AB$52)","v":135796.41139072413},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AC$52)","v":165194.12648509769},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AD$52)","v":108170.91203241795},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AE$52)","v":147738.82805849146},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AF$52)","v":37184.707625492942},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AG$52)","v":117328.11955910502},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AH$52)","v":102570.27418639837},{"$f":"SUMIFS($R:$R,$B:$B,$W53,$C:$C,AI$52)","v":33958.33863607049},{"$f":"SUM(X53:AI53)","v":1433515.1293427953}]
[{"$f":"Dataset!A54","v":"2016-05-01"},{"$f":"Dataset!B54","v":2016},{"$f":"Dataset!C54","v":5},{"$f":"Dataset!I54","v":3882065.999861401},{"$f":"Dataset!AE54","v":108.8},{"$f":"Dataset!AF54","v":45.2},{"$f":"Dataset!AR54","v":31},{"$f":"Dataset!BK54","v":0},{"$f":"Dataset!BI54","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E54*$X$10","v":230870.99597028448},{"$f":"F54*$X$11","v":153029.47686303459},{"$f":"G54*$X$12","v":3005086.6267200243},{"$f":"H54*$X$13","v":0},{"$f":"I54*$X$14","v":-77441.670344359605},{"$f":"SUM(K54:P54)","v":3803784.880965211},{"$f":"Q54-D54","v":-78281.118896190077},{"$f":"ABS(R54/Q54)","v":2.0579796530535193E-2},null,null,null,{"$f":"W53+1","v":2013},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,X$52)","v":-132089.91853567213},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,Y$52)","v":-36255.456392077729},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,Z$52)","v":-68655.582961038686},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AA$52)","v":40916.402006653603},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AB$52)","v":98947.165222380776},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AC$52)","v":35892.40208371589},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AD$52)","v":71557.788757896982},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AE$52)","v":78681.398894565646},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AF$52)","v":-48909.65845811693},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AG$52)","v":14502.369340041187},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AH$52)","v":-3297.6542715230025},{"$f":"SUMIFS($R:$R,$B:$B,$W54,$C:$C,AI$52)","v":39236.341496390291},{"$f":"SUM(X54:AI54)","v":90525.597183215898}]
[{"$f":"Dataset!A55","v":"2016-06-01"},{"$f":"Dataset!B55","v":2016},{"$f":"Dataset!C55","v":6},{"$f":"Dataset!I55","v":3971752.3997143311},{"$f":"Dataset!AE55","v":10.199999999999999},{"$f":"Dataset!AF55","v":109.2},{"$f":"Dataset!AR55","v":30},{"$f":"Dataset!BK55","v":0},{"$f":"Dataset!BI55","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E55*$X$10","v":21644.155872214167},{"$f":"F55*$X$11","v":369708.38215582696},{"$f":"G55*$X$12","v":2908148.3484387333},{"$f":"H55*$X$13","v":0},{"$f":"I55*$X$14","v":0},{"$f":"SUM(K55:P55)","v":3791740.3382230015},{"$f":"Q55-D55","v":-180012.06149132969},{"$f":"ABS(R55/Q55)","v":4.7474786096690445E-2},null,null,null,{"$f":"W54+1","v":2014},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,X$52)","v":-117114.07234245818},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,Y$52)","v":-157475.89151174296},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,Z$52)","v":-69413.131417099386},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AA$52)","v":-89654.452410054859},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AB$52)","v":-45904.472763326485},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AC$52)","v":126368.47891077399},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AD$52)","v":88307.712709362153},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AE$52)","v":134215.04466192611},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AF$52)","v":17804.602794220671},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AG$52)","v":44982.257410474122},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AH$52)","v":60895.199075365439},{"$f":"SUMIFS($R:$R,$B:$B,$W55,$C:$C,AI$52)","v":-36191.966171162203},{"$f":"SUM(X55:AI55)","v":-43180.691053721588}]
[{"$f":"Dataset!A56","v":"2016-07-01"},{"$f":"Dataset!B56","v":2016},{"$f":"Dataset!C56","v":7},{"$f":"Dataset!I56","v":4377395.32819237},{"$f":"Dataset!AE56","v":0},{"$f":"Dataset!AF56","v":244.4},{"$f":"Dataset!AR56","v":31},{"$f":"Dataset!BK56","v":0},{"$f":"Dataset!BI56","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E56*$X$10","v":0},{"$f":"F56*$X$11","v":827442.5695868507},{"$f":"G56*$X$12","v":3005086.6267200243},{"$f":"H56*$X$13","v":0},{"$f":"I56*$X$14","v":0},{"$f":"SUM(K56:P56)","v":4324768.6480631018},{"$f":"Q56-D56","v":-52626.680129268207},{"$f":"ABS(R56/Q56)","v":1.2168669450754939E-2},null,null,null,{"$f":"W55+1","v":2015},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,X$52)","v":-1820.5720368009061},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,Y$52)","v":97915.738492076285},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,Z$52)","v":-125187.4549525436},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AA$52)","v":16796.415051939897},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AB$52)","v":80277.403843270615},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AC$52)","v":-20327.154673513491},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AD$52)","v":94257.955121668987},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AE$52)","v":-11948.696805650834},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AF$52)","v":105444.87129523652},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AG$52)","v":155177.23613726767},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AH$52)","v":167802.34989835089},{"$f":"SUMIFS($R:$R,$B:$B,$W56,$C:$C,AI$52)","v":101192.25801861426},{"$f":"SUM(X56:AI56)","v":659580.34938991629}]
[{"$f":"Dataset!A57","v":"2016-08-01"},{"$f":"Dataset!B57","v":2016},{"$f":"Dataset!C57","v":8},{"$f":"Dataset!I57","v":4416529.8174178284},{"$f":"Dataset!AE57","v":0},{"$f":"Dataset!AF57","v":260.10000000000002},{"$f":"Dataset!AR57","v":31},{"$f":"Dataset!BK57","v":0},{"$f":"Dataset!BI57","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E57*$X$10","v":0},{"$f":"F57*$X$11","v":880596.61354148888},{"$f":"G57*$X$12","v":3005086.6267200243},{"$f":"H57*$X$13","v":0},{"$f":"I57*$X$14","v":0},{"$f":"SUM(K57:P57)","v":4377922.6920177396},{"$f":"Q57-D57","v":-38607.125400088727},{"$f":"ABS(R57/Q57)","v":8.8185945974973579E-3},null,null,null,{"$f":"W56+1","v":2016},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,X$52)","v":165397.99421519972},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,Y$52)","v":-18559.984487415291},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,Z$52)","v":-136548.85563075077},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AA$52)","v":65325.774978399277},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AB$52)","v":-78281.118896190077},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AC$52)","v":-180012.06149132969},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AD$52)","v":-52626.680129268207},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AE$52)","v":-38607.125400088727},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AF$52)","v":-116642.49187998986},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AG$52)","v":94269.633463797159},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AH$52)","v":-86296.918334154412},{"$f":"SUMIFS($R:$R,$B:$B,$W57,$C:$C,AI$52)","v":58994.930177716538},{"$f":"SUM(X57:AI57)","v":-323586.90341407433}]
[{"$f":"Dataset!A58","v":"2016-09-01"},{"$f":"Dataset!B58","v":2016},{"$f":"Dataset!C58","v":9},{"$f":"Dataset!I58","v":3856552.5070026307},{"$f":"Dataset!AE58","v":4.4000000000000004},{"$f":"Dataset!AF58","v":120.4},{"$f":"Dataset!AR58","v":30},{"$f":"Dataset!BK58","v":0},{"$f":"Dataset!BI58","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E58*$X$10","v":9336.69468997474},{"$f":"F58*$X$11","v":407627.19058206561},{"$f":"G58*$X$12","v":2908148.3484387333},{"$f":"H58*$X$13","v":0},{"$f":"I58*$X$14","v":-77441.670344359605},{"$f":"SUM(K58:P58)","v":3739910.0151226409},{"$f":"Q58-D58","v":-116642.49187998986},{"$f":"ABS(R58/Q58)","v":3.1188582454747874E-2},null,null,null,{"$f":"W57+1","v":2017},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,X$52)","v":-32605.058436919935},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,Y$52)","v":-86556.219644722994},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,Z$52)","v":28532.479797339998},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AA$52)","v":-7207.0855208467692},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AB$52)","v":49660.496123708319},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AC$52)","v":79472.635899094865},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AD$52)","v":74116.72410427453},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AE$52)","v":45638.440357961692},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AF$52)","v":93621.216190543957},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AG$52)","v":70882.96673405217},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AH$52)","v":90667.032233645208},{"$f":"SUMIFS($R:$R,$B:$B,$W58,$C:$C,AI$52)","v":157769.49366939999},{"$f":"SUM(X58:AI58)","v":563993.12150753103}]
[{"$f":"Dataset!A59","v":"2016-10-01"},{"$f":"Dataset!B59","v":2016},{"$f":"Dataset!C59","v":10},{"$f":"Dataset!I59","v":3667044.9011028716},{"$f":"Dataset!AE59","v":104.9},{"$f":"Dataset!AF59","v":35.1},{"$f":"Dataset!AR59","v":31},{"$f":"Dataset!BK59","v":0},{"$f":"Dataset!BI59","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E59*$X$10","v":222595.28931326143},{"$f":"F59*$X$11","v":118834.8371215158},{"$f":"G59*$X$12","v":3005086.6267200243},{"$f":"H59*$X$13","v":0},{"$f":"I59*$X$14","v":-77441.670344359605},{"$f":"SUM(K59:P59)","v":3761314.5345666688},{"$f":"Q59-D59","v":94269.633463797159},{"$f":"ABS(R59/Q59)","v":2.5062948763644868E-2},null,null,null,{"$f":"W58+1","v":2018},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,X$52)","v":-143883.48729536124},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,Y$52)","v":-97422.803219402209},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,Z$52)","v":30376.649050237611},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AA$52)","v":112319.35483654262},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AB$52)","v":-19737.286171682645},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AC$52)","v":-159594.06387003278},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AD$52)","v":-65179.389919625595},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AE$52)","v":-47423.432097263634},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AF$52)","v":-114602.46832454018},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AG$52)","v":59724.500355398282},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AH$52)","v":-26414.144616703968},{"$f":"SUMIFS($R:$R,$B:$B,$W59,$C:$C,AI$52)","v":-62784.827626316808},{"$f":"SUM(X59:AI59)","v":-534621.39889875054}]
[{"$f":"Dataset!A60","v":"2016-11-01"},{"$f":"Dataset!B60","v":2016},{"$f":"Dataset!C60","v":11},{"$f":"Dataset!I60","v":3838626.0618794416},{"$f":"Dataset!AE60","v":199},{"$f":"Dataset!AF60","v":2.1},{"$f":"Dataset!AR60","v":30},{"$f":"Dataset!BK60","v":0},{"$f":"Dataset!BI60","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E60*$X$10","v":422273.23711476667},{"$f":"F60*$X$11","v":7109.7765799197487},{"$f":"G60*$X$12","v":2908148.3484387333},{"$f":"H60*$X$13","v":0},{"$f":"I60*$X$14","v":-77441.670344359605},{"$f":"SUM(K60:P60)","v":3752329.1435452872},{"$f":"Q60-D60","v":-86296.918334154412},{"$f":"ABS(R60/Q60)","v":2.2998227243098159E-2},null,null,null,{"$f":"W59+1","v":2019},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,X$52)","v":4936.6253230711445},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,Y$52)","v":-182361.21021147352},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,Z$52)","v":-109617.22469252255},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AA$52)","v":-2547.7675670557655},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AB$52)","v":16878.551867761649},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AC$52)","v":-52887.435422273818},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AD$52)","v":-24940.519876536913},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AE$52)","v":-68306.278886359185},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AF$52)","v":-109761.31381965941},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AG$52)","v":7536.3413122380152},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AH$52)","v":68483.954120641574},{"$f":"SUMIFS($R:$R,$B:$B,$W60,$C:$C,AI$52)","v":-26211.185826788656},{"$f":"SUM(X60:AI60)","v":-478797.46367895743}]
[{"$f":"Dataset!A61","v":"2016-12-01"},{"$f":"Dataset!B61","v":2016},{"$f":"Dataset!C61","v":12},{"$f":"Dataset!I61","v":4440752.6418312769},{"$f":"Dataset!AE61","v":472.4},{"$f":"Dataset!AF61","v":0},{"$f":"Dataset!AR61","v":31},{"$f":"Dataset!BK61","v":0},{"$f":"Dataset!BI61","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E61*$X$10","v":1002421.4935327425},{"$f":"F61*$X$11","v":0},{"$f":"G61*$X$12","v":3005086.6267200243},{"$f":"H61*$X$13","v":0},{"$f":"I61*$X$14","v":0},{"$f":"SUM(K61:P61)","v":4499747.5720089935},{"$f":"Q61-D61","v":58994.930177716538},{"$f":"ABS(R61/Q61)","v":1.3110719931202093E-2},null,null,null,{"$f":"W60+1","v":2020},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,X$52)","v":-110411.29075262882},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,Y$52)","v":-31008.67902957648},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,Z$52)","v":-3513.5879456121475},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AA$52)","v":330819.99263392854},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AB$52)","v":297791.96667332156},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AC$52)","v":293995.849315573},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AD$52)","v":49576.397339278366},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AE$52)","v":-18727.738903672434},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AF$52)","v":-65192.655344101135},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AG$52)","v":-21860.793192076031},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AH$52)","v":-161292.56104670744},{"$f":"SUMIFS($R:$R,$B:$B,$W61,$C:$C,AI$52)","v":-130376.47504452895},{"$f":"SUM(X61:AI61)","v":429800.42470319802}]
[{"$f":"Dataset!A62","v":"2017-01-01"},{"$f":"Dataset!B62","v":2017},{"$f":"Dataset!C62","v":1},{"$f":"Dataset!I62","v":4569699.409205813},{"$f":"Dataset!AE62","v":490},{"$f":"Dataset!AF62","v":0},{"$f":"Dataset!AR62","v":31},{"$f":"Dataset!BK62","v":0},{"$f":"Dataset!BI62","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E62*$X$10","v":1039768.2722926415},{"$f":"F62*$X$11","v":0},{"$f":"G62*$X$12","v":3005086.6267200243},{"$f":"H62*$X$13","v":0},{"$f":"I62*$X$14","v":0},{"$f":"SUM(K62:P62)","v":4537094.350768893},{"$f":"Q62-D62","v":-32605.058436919935},{"$f":"ABS(R62/Q62)","v":7.1863302625378321E-3},null,null,null,{"$f":"W61+1","v":2021},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,X$52)","v":85410.635981854983},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,Y$52)","v":-57527.10096712783},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,Z$52)","v":-383200.26252817223},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AA$52)","v":75302.265551127493},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AB$52)","v":124570.12659328664},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AC$52)","v":-6923.4502104301937},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AD$52)","v":-146886.38066077884},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AE$52)","v":-296882.51673750486},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AF$52)","v":-287290.26839417033},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AG$52)","v":-131932.71529839234},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AH$52)","v":-268272.43404692132},{"$f":"SUMIFS($R:$R,$B:$B,$W62,$C:$C,AI$52)","v":-295412.87169977929},{"$f":"SUM(X62:AI62)","v":-1589044.9724170081}]
[{"$f":"Dataset!A63","v":"2017-02-01"},{"$f":"Dataset!B63","v":2017},{"$f":"Dataset!C63","v":2},{"$f":"Dataset!I63","v":4142706.6800648021},{"$f":"Dataset!AE63","v":400.4},{"$f":"Dataset!AF63","v":0},{"$f":"Dataset!AR63","v":28},{"$f":"Dataset!BK63","v":0},{"$f":"Dataset!BI63","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E63*$X$10","v":849639.21678770124},{"$f":"F63*$X$11","v":0},{"$f":"G63*$X$12","v":2714271.7918761508},{"$f":"H63*$X$13","v":0},{"$f":"I63*$X$14","v":0},{"$f":"SUM(K63:P63)","v":4056150.4604200791},{"$f":"Q63-D63","v":-86556.219644722994},{"$f":"ABS(R63/Q63)","v":2.1339499234394457E-2},null,null,null,null,{"$f":"SUM(X53:X62)","v":-208191.94108948298},{"$f":"SUM(Y53:Y62)","v":-433735.8780765119},{"$f":"SUM(Z53:Z62)","v":-837823.36128777871},{"$f":"SUM(AA53:AA62)","v":918737.7692520651},{"$f":"SUM(AB53:AB62)","v":659999.24388325447},{"$f":"SUM(AC53:AC62)","v":281179.32702667546},{"$f":"SUM(AD53:AD62)","v":196354.51947868941},{"$f":"SUM(AE53:AE62)","v":-75622.076857594773},{"$f":"SUM(AF53:AF62)","v":-488343.45831508376},{"$f":"SUM(AG53:AG62)","v":410609.91582190525},{"$f":"SUM(AH53:AH62)","v":-55154.902801608667},{"$f":"SUM(AI53:AI62)","v":-159825.96437038435},{"$f":"SUM(X63:AI63)","v":208183.19266414456}]
[{"$f":"Dataset!A64","v":"2017-03-01"},{"$f":"Dataset!B64","v":2017},{"$f":"Dataset!C64","v":3},{"$f":"Dataset!I64","v":4420722.5179042667},{"$f":"Dataset!AE64","v":485.1},{"$f":"Dataset!AF64","v":0},{"$f":"Dataset!AR64","v":31},{"$f":"Dataset!BK64","v":0},{"$f":"Dataset!BI64","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E64*$X$10","v":1029370.5895697151},{"$f":"F64*$X$11","v":0},{"$f":"G64*$X$12","v":3005086.6267200243},{"$f":"H64*$X$13","v":0},{"$f":"I64*$X$14","v":-77441.670344359605},{"$f":"SUM(K64:P64)","v":4449254.9977016067},{"$f":"Q64-D64","v":28532.479797339998},{"$f":"ABS(R64/Q64)","v":6.4128668309816565E-3}]
[{"$f":"Dataset!A65","v":"2017-04-01"},{"$f":"Dataset!B65","v":2017},{"$f":"Dataset!C65","v":4},{"$f":"Dataset!I65","v":3746165.316464107},{"$f":"Dataset!AE65","v":185.2},{"$f":"Dataset!AF65","v":6.8},{"$f":"Dataset!AR65","v":30},{"$f":"Dataset!BK65","v":0},{"$f":"Dataset!BI65","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E65*$X$10","v":392989.96740530041},{"$f":"F65*$X$11","v":23022.133687359186},{"$f":"G65*$X$12","v":2908148.3484387333},{"$f":"H65*$X$13","v":0},{"$f":"I65*$X$14","v":-77441.670344359605},{"$f":"SUM(K65:P65)","v":3738958.2309432602},{"$f":"Q65-D65","v":-7207.0855208467692},{"$f":"ABS(R65/Q65)","v":1.9275651333041433E-3}]
[{"$f":"Dataset!A66","v":"2017-05-01"},{"$f":"Dataset!B66","v":2017},{"$f":"Dataset!C66","v":5},{"$f":"Dataset!I66","v":3718628.0478982534},{"$f":"Dataset!AE66","v":117.6},{"$f":"Dataset!AF66","v":29.2},{"$f":"Dataset!AR66","v":31},{"$f":"Dataset!BK66","v":0},{"$f":"Dataset!BI66","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E66*$X$10","v":249544.38535023393},{"$f":"F66*$X$11","v":98859.750539836503},{"$f":"G66*$X$12","v":3005086.6267200243},{"$f":"H66*$X$13","v":0},{"$f":"I66*$X$14","v":-77441.670344359605},{"$f":"SUM(K66:P66)","v":3768288.5440219617},{"$f":"Q66-D66","v":49660.496123708319},{"$f":"ABS(R66/Q66)","v":1.3178528009085201E-2}]
[{"$f":"Dataset!A67","v":"2017-06-01"},{"$f":"Dataset!B67","v":2017},{"$f":"Dataset!C67","v":6},{"$f":"Dataset!I67","v":3720664.9952587364},{"$f":"Dataset!AE67","v":13.2},{"$f":"Dataset!AF67","v":109.8},{"$f":"Dataset!AR67","v":30},{"$f":"Dataset!BK67","v":0},{"$f":"Dataset!BI67","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E67*$X$10","v":28010.084069924218},{"$f":"F67*$X$11","v":371739.74689294683},{"$f":"G67*$X$12","v":2908148.3484387333},{"$f":"H67*$X$13","v":0},{"$f":"I67*$X$14","v":0},{"$f":"SUM(K67:P67)","v":3800137.6311578313},{"$f":"Q67-D67","v":79472.635899094865},{"$f":"ABS(R67/Q67)","v":2.0913094106773451E-2}]
[{"$f":"Dataset!A68","v":"2017-07-01"},{"$f":"Dataset!B68","v":2017},{"$f":"Dataset!C68","v":7},{"$f":"Dataset!I68","v":4039051.4305088348},{"$f":"Dataset!AE68","v":0},{"$f":"Dataset!AF68","v":181.9},{"$f":"Dataset!AR68","v":31},{"$f":"Dataset!BK68","v":0},{"$f":"Dataset!BI68","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E68*$X$10","v":0},{"$f":"F68*$X$11","v":615842.0761368582},{"$f":"G68*$X$12","v":3005086.6267200243},{"$f":"H68*$X$13","v":0},{"$f":"I68*$X$14","v":0},{"$f":"SUM(K68:P68)","v":4113168.1546131093},{"$f":"Q68-D68","v":74116.72410427453},{"$f":"ABS(R68/Q68)","v":1.8019376139813099E-2}]
[{"$f":"Dataset!A69","v":"2017-08-01"},{"$f":"Dataset!B69","v":2017},{"$f":"Dataset!C69","v":8},{"$f":"Dataset!I69","v":3957158.896871632},{"$f":"Dataset!AE69","v":0},{"$f":"Dataset!AF69","v":149.30000000000001},{"$f":"Dataset!AR69","v":31},{"$f":"Dataset!BK69","v":0},{"$f":"Dataset!BI69","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E69*$X$10","v":0},{"$f":"F69*$X$11","v":505471.25875334215},{"$f":"G69*$X$12","v":3005086.6267200243},{"$f":"H69*$X$13","v":0},{"$f":"I69*$X$14","v":0},{"$f":"SUM(K69:P69)","v":4002797.3372295937},{"$f":"Q69-D69","v":45638.440357961692},{"$f":"ABS(R69/Q69)","v":1.1401636533901778E-2}]
[{"$f":"Dataset!A70","v":"2017-09-01"},{"$f":"Dataset!B70","v":2017},{"$f":"Dataset!C70","v":9},{"$f":"Dataset!I70","v":3677729.7965616127},{"$f":"Dataset!AE70","v":18.100000000000001},{"$f":"Dataset!AF70","v":121.1},{"$f":"Dataset!AR70","v":30},{"$f":"Dataset!BK70","v":0},{"$f":"Dataset!BI70","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E70*$X$10","v":38407.766792850634},{"$f":"F70*$X$11","v":409997.11610870546},{"$f":"G70*$X$12","v":2908148.3484387333},{"$f":"H70*$X$13","v":0},{"$f":"I70*$X$14","v":-77441.670344359605},{"$f":"SUM(K70:P70)","v":3771351.0127521567},{"$f":"Q70-D70","v":93621.216190543957},{"$f":"ABS(R70/Q70)","v":2.4824317830395622E-2}]
[{"$f":"Dataset!A71","v":"2017-10-01"},{"$f":"Dataset!B71","v":2017},{"$f":"Dataset!C71","v":10},{"$f":"Dataset!I71","v":3685281.3525444269},{"$f":"Dataset!AE71","v":78.7},{"$f":"Dataset!AF71","v":50},{"$f":"Dataset!AR71","v":31},{"$f":"Dataset!BK71","v":0},{"$f":"Dataset!BI71","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E71*$X$10","v":166999.51638659366},{"$f":"F71*$X$11","v":169280.394759994},{"$f":"G71*$X$12","v":3005086.6267200243},{"$f":"H71*$X$13","v":0},{"$f":"I71*$X$14","v":-77441.670344359605},{"$f":"SUM(K71:P71)","v":3756164.3192784791},{"$f":"Q71-D71","v":70882.96673405217},{"$f":"ABS(R71/Q71)","v":1.8871103793368673E-2}]
[{"$f":"Dataset!A72","v":"2017-11-01"},{"$f":"Dataset!B72","v":2017},{"$f":"Dataset!C72","v":11},{"$f":"Dataset!I72","v":3921496.9238223634},{"$f":"Dataset!AE72","v":324.8},{"$f":"Dataset!AF72","v":0},{"$f":"Dataset!AR72","v":30},{"$f":"Dataset!BK72","v":0},{"$f":"Dataset!BI72","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E72*$X$10","v":689217.82620540808},{"$f":"F72*$X$11","v":0},{"$f":"G72*$X$12","v":2908148.3484387333},{"$f":"H72*$X$13","v":0},{"$f":"I72*$X$14","v":-77441.670344359605},{"$f":"SUM(K72:P72)","v":4012163.9560560086},{"$f":"Q72-D72","v":90667.032233645208},{"$f":"ABS(R72/Q72)","v":2.2598037674106338E-2}]
[{"$f":"Dataset!A73","v":"2017-12-01"},{"$f":"Dataset!B73","v":2017},{"$f":"Dataset!C73","v":12},{"$f":"Dataset!I73","v":4595129.8230018634},{"$f":"Dataset!AE73","v":591.70000000000005},{"$f":"Dataset!AF73","v":0},{"$f":"Dataset!AR73","v":31},{"$f":"Dataset!BK73","v":0},{"$f":"Dataset!BI73","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E73*$X$10","v":1255573.2381950123},{"$f":"F73*$X$11","v":0},{"$f":"G73*$X$12","v":3005086.6267200243},{"$f":"H73*$X$13","v":0},{"$f":"I73*$X$14","v":0},{"$f":"SUM(K73:P73)","v":4752899.3166712634},{"$f":"Q73-D73","v":157769.49366939999},{"$f":"ABS(R73/Q73)","v":3.3194368985685833E-2}]
[{"$f":"Dataset!A74","v":"2018-01-01"},{"$f":"Dataset!B74","v":2018},{"$f":"Dataset!C74","v":1},{"$f":"Dataset!I74","v":4897843.7919995766},{"$f":"Dataset!AE74","v":592.20000000000005},{"$f":"Dataset!AF74","v":0},{"$f":"Dataset!AR74","v":31},{"$f":"Dataset!BK74","v":0},{"$f":"Dataset!BI74","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E74*$X$10","v":1256634.226227964},{"$f":"F74*$X$11","v":0},{"$f":"G74*$X$12","v":3005086.6267200243},{"$f":"H74*$X$13","v":0},{"$f":"I74*$X$14","v":0},{"$f":"SUM(K74:P74)","v":4753960.3047042154},{"$f":"Q74-D74","v":-143883.48729536124},{"$f":"ABS(R74/Q74)","v":3.0266026233534877E-2}]
[{"$f":"Dataset!A75","v":"2018-02-01"},{"$f":"Dataset!B75","v":2018},{"$f":"Dataset!C75","v":2},{"$f":"Dataset!I75","v":4242271.8631942412},{"$f":"Dataset!AE75","v":442.2},{"$f":"Dataset!AF75","v":0},{"$f":"Dataset!AR75","v":28},{"$f":"Dataset!BK75","v":0},{"$f":"Dataset!BI75","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E75*$X$10","v":938337.81634246139},{"$f":"F75*$X$11","v":0},{"$f":"G75*$X$12","v":2714271.7918761508},{"$f":"H75*$X$13","v":0},{"$f":"I75*$X$14","v":0},{"$f":"SUM(K75:P75)","v":4144849.059974839},{"$f":"Q75-D75","v":-97422.803219402209},{"$f":"ABS(R75/Q75)","v":2.3504547888166912E-2}]
[{"$f":"Dataset!A76","v":"2018-03-01"},{"$f":"Dataset!B76","v":2018},{"$f":"Dataset!C76","v":3},{"$f":"Dataset!I76","v":4393414.6358605297},{"$f":"Dataset!AE76","v":473.1},{"$f":"Dataset!AF76","v":0},{"$f":"Dataset!AR76","v":31},{"$f":"Dataset!BK76","v":0},{"$f":"Dataset!BI76","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E76*$X$10","v":1003906.8767788749},{"$f":"F76*$X$11","v":0},{"$f":"G76*$X$12","v":3005086.6267200243},{"$f":"H76*$X$13","v":0},{"$f":"I76*$X$14","v":-77441.670344359605},{"$f":"SUM(K76:P76)","v":4423791.2849107673},{"$f":"Q76-D76","v":30376.649050237611},{"$f":"ABS(R76/Q76)","v":6.8666551140986621E-3}]
[{"$f":"Dataset!A77","v":"2018-04-01"},{"$f":"Dataset!B77","v":2018},{"$f":"Dataset!C77","v":4},{"$f":"Dataset!I77","v":3958411.1406383985},{"$f":"Dataset!AE77","v":352.4},{"$f":"Dataset!AF77","v":0},{"$f":"Dataset!AR77","v":30},{"$f":"Dataset!BK77","v":0},{"$f":"Dataset!BI77","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E77*$X$10","v":747784.36562434048},{"$f":"F77*$X$11","v":0},{"$f":"G77*$X$12","v":2908148.3484387333},{"$f":"H77*$X$13","v":0},{"$f":"I77*$X$14","v":-77441.670344359605},{"$f":"SUM(K77:P77)","v":4070730.4954749411},{"$f":"Q77-D77","v":112319.35483654262},{"$f":"ABS(R77/Q77)","v":2.7591940798192802E-2}]
[{"$f":"Dataset!A78","v":"2018-05-01"},{"$f":"Dataset!B78","v":2018},{"$f":"Dataset!C78","v":5},{"$f":"Dataset!I78","v":3808500.9931277251},{"$f":"Dataset!AE78","v":59.6},{"$f":"Dataset!AF78","v":71.599999999999994},{"$f":"Dataset!AR78","v":31},{"$f":"Dataset!BK78","v":0},{"$f":"Dataset!BI78","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E78*$X$10","v":126469.77352783966},{"$f":"F78*$X$11","v":242409.52529631139},{"$f":"G78*$X$12","v":3005086.6267200243},{"$f":"H78*$X$13","v":0},{"$f":"I78*$X$14","v":-77441.670344359605},{"$f":"SUM(K78:P78)","v":3788763.7069560424},{"$f":"Q78-D78","v":-19737.286171682645},{"$f":"ABS(R78/Q78)","v":5.2094265302018317E-3}]
[{"$f":"Dataset!A79","v":"2018-06-01"},{"$f":"Dataset!B79","v":2018},{"$f":"Dataset!C79","v":6},{"$f":"Dataset!I79","v":3893900.6541524432},{"$f":"Dataset!AE79","v":9.3000000000000007},{"$f":"Dataset!AF79","v":92.8},{"$f":"Dataset!AR79","v":30},{"$f":"Dataset!BK79","v":0},{"$f":"Dataset!BI79","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E79*$X$10","v":19734.377412901158},{"$f":"F79*$X$11","v":314184.41267454886},{"$f":"G79*$X$12","v":2908148.3484387333},{"$f":"H79*$X$13","v":0},{"$f":"I79*$X$14","v":0},{"$f":"SUM(K79:P79)","v":3734306.5902824104},{"$f":"Q79-D79","v":-159594.06387003278},{"$f":"ABS(R79/Q79)","v":4.2737268623132346E-2}]
[{"$f":"Dataset!A80","v":"2018-07-01"},{"$f":"Dataset!B80","v":2018},{"$f":"Dataset!C80","v":7},{"$f":"Dataset!I80","v":4336116.8724490497},{"$f":"Dataset!AE80","v":0},{"$f":"Dataset!AF80","v":228.5},{"$f":"Dataset!AR80","v":31},{"$f":"Dataset!BK80","v":0},{"$f":"Dataset!BI80","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E80*$X$10","v":0},{"$f":"F80*$X$11","v":773611.40405317268},{"$f":"G80*$X$12","v":3005086.6267200243},{"$f":"H80*$X$13","v":0},{"$f":"I80*$X$14","v":0},{"$f":"SUM(K80:P80)","v":4270937.4825294241},{"$f":"Q80-D80","v":-65179.389919625595},{"$f":"ABS(R80/Q80)","v":1.5261143527913149E-2}]
[{"$f":"Dataset!A81","v":"2018-08-01"},{"$f":"Dataset!B81","v":2018},{"$f":"Dataset!C81","v":8},{"$f":"Dataset!I81","v":4365420.8643699661},{"$f":"Dataset!AE81","v":0},{"$f":"Dataset!AF81","v":242.4},{"$f":"Dataset!AR81","v":31},{"$f":"Dataset!BK81","v":0},{"$f":"Dataset!BI81","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E81*$X$10","v":0},{"$f":"F81*$X$11","v":820671.353796451},{"$f":"G81*$X$12","v":3005086.6267200243},{"$f":"H81*$X$13","v":0},{"$f":"I81*$X$14","v":0},{"$f":"SUM(K81:P81)","v":4317997.4322727025},{"$f":"Q81-D81","v":-47423.432097263634},{"$f":"ABS(R81/Q81)","v":1.0982737447415096E-2}]
[{"$f":"Dataset!A82","v":"2018-09-01"},{"$f":"Dataset!B82","v":2018},{"$f":"Dataset!C82","v":9},{"$f":"Dataset!I82","v":3882536.8982324735},{"$f":"Dataset!AE82","v":20},{"$f":"Dataset!AF82","v":118.9},{"$f":"Dataset!AR82","v":30},{"$f":"Dataset!BK82","v":0},{"$f":"Dataset!BI82","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E82*$X$10","v":42439.521318066996},{"$f":"F82*$X$11","v":402548.77873926575},{"$f":"G82*$X$12","v":2908148.3484387333},{"$f":"H82*$X$13","v":0},{"$f":"I82*$X$14","v":-77441.670344359605},{"$f":"SUM(K82:P82)","v":3767934.4299079333},{"$f":"Q82-D82","v":-114602.46832454018},{"$f":"ABS(R82/Q82)","v":3.0415197094430437E-2}]
[{"$f":"Dataset!A83","v":"2018-10-01"},{"$f":"Dataset!B83","v":2018},{"$f":"Dataset!C83","v":10},{"$f":"Dataset!I83","v":3834895.5866829413},{"$f":"Dataset!AE83","v":182.4},{"$f":"Dataset!AF83","v":25.9},{"$f":"Dataset!AR83","v":31},{"$f":"Dataset!BK83","v":0},{"$f":"Dataset!BI83","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E83*$X$10","v":387048.43442077102},{"$f":"F83*$X$11","v":87687.244485676885},{"$f":"G83*$X$12","v":3005086.6267200243},{"$f":"H83*$X$13","v":0},{"$f":"I83*$X$14","v":-77441.670344359605},{"$f":"SUM(K83:P83)","v":3894620.0870383396},{"$f":"Q83-D83","v":59724.500355398282},{"$f":"ABS(R83/Q83)","v":1.5335128721326892E-2}]
[{"$f":"Dataset!A84","v":"2018-11-01"},{"$f":"Dataset!B84","v":2018},{"$f":"Dataset!C84","v":11},{"$f":"Dataset!I84","v":4162077.1077082874},{"$f":"Dataset!AE84","v":383},{"$f":"Dataset!AF84","v":0},{"$f":"Dataset!AR84","v":30},{"$f":"Dataset!BK84","v":0},{"$f":"Dataset!BI84","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E84*$X$10","v":812716.83324098308},{"$f":"F84*$X$11","v":0},{"$f":"G84*$X$12","v":2908148.3484387333},{"$f":"H84*$X$13","v":0},{"$f":"I84*$X$14","v":-77441.670344359605},{"$f":"SUM(K84:P84)","v":4135662.9630915835},{"$f":"Q84-D84","v":-26414.144616703968},{"$f":"ABS(R84/Q84)","v":6.3869190629011691E-3}]
[{"$f":"Dataset!A85","v":"2018-12-01"},{"$f":"Dataset!B85","v":2018},{"$f":"Dataset!C85","v":12},{"$f":"Dataset!I85","v":4545344.3935014931},{"$f":"Dataset!AE85","v":464.3},{"$f":"Dataset!AF85","v":0},{"$f":"Dataset!AR85","v":31},{"$f":"Dataset!BK85","v":0},{"$f":"Dataset!BI85","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E85*$X$10","v":985233.48739892547},{"$f":"F85*$X$11","v":0},{"$f":"G85*$X$12","v":3005086.6267200243},{"$f":"H85*$X$13","v":0},{"$f":"I85*$X$14","v":0},{"$f":"SUM(K85:P85)","v":4482559.5658751763},{"$f":"Q85-D85","v":-62784.827626316808},{"$f":"ABS(R85/Q85)","v":1.4006468113504852E-2}]
[{"$f":"Dataset!A86","v":"2019-01-01"},{"$f":"Dataset!B86","v":2019},{"$f":"Dataset!C86","v":1},{"$f":"Dataset!I86","v":4879949.6026473809},{"$f":"Dataset!AE86","v":653.9},{"$f":"Dataset!AF86","v":0},{"$f":"Dataset!AR86","v":31},{"$f":"Dataset!BK86","v":0},{"$f":"Dataset!BI86","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E86*$X$10","v":1387560.1494942005},{"$f":"F86*$X$11","v":0},{"$f":"G86*$X$12","v":3005086.6267200243},{"$f":"H86*$X$13","v":0},{"$f":"I86*$X$14","v":0},{"$f":"SUM(K86:P86)","v":4884886.227970452},{"$f":"Q86-D86","v":4936.6253230711445},{"$f":"ABS(R86/Q86)","v":1.0105916684004714E-3}]
[{"$f":"Dataset!A87","v":"2019-02-01"},{"$f":"Dataset!B87","v":2019},{"$f":"Dataset!C87","v":2},{"$f":"Dataset!I87","v":4497392.7506717611},{"$f":"Dataset!AE87","v":522.4},{"$f":"Dataset!AF87","v":0},{"$f":"Dataset!AR87","v":28},{"$f":"Dataset!BK87","v":0},{"$f":"Dataset!BI87","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E87*$X$10","v":1108520.29682791},{"$f":"F87*$X$11","v":0},{"$f":"G87*$X$12","v":2714271.7918761508},{"$f":"H87*$X$13","v":0},{"$f":"I87*$X$14","v":0},{"$f":"SUM(K87:P87)","v":4315031.5404602876},{"$f":"Q87-D87","v":-182361.21021147352},{"$f":"ABS(R87/Q87)","v":4.226184872614417E-2}]
[{"$f":"Dataset!A88","v":"2019-03-01"},{"$f":"Dataset!B88","v":2019},{"$f":"Dataset!C88","v":3},{"$f":"Dataset!I88","v":4563540.5697391173},{"$f":"Dataset!AE88","v":487.3},{"$f":"Dataset!AF88","v":0},{"$f":"Dataset!AR88","v":31},{"$f":"Dataset!BK88","v":0},{"$f":"Dataset!BI88","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E88*$X$10","v":1034038.9369147025},{"$f":"F88*$X$11","v":0},{"$f":"G88*$X$12","v":3005086.6267200243},{"$f":"H88*$X$13","v":0},{"$f":"I88*$X$14","v":-77441.670344359605},{"$f":"SUM(K88:P88)","v":4453923.3450465947},{"$f":"Q88-D88","v":-109617.22469252255},{"$f":"ABS(R88/Q88)","v":2.4611385558404978E-2}]
[{"$f":"Dataset!A89","v":"2019-04-01"},{"$f":"Dataset!B89","v":2019},{"$f":"Dataset!C89","v":4},{"$f":"Dataset!I89","v":3900761.6088840542},{"$f":"Dataset!AE89","v":271.10000000000002},{"$f":"Dataset!AF89","v":0},{"$f":"Dataset!AR89","v":30},{"$f":"Dataset!BK89","v":0},{"$f":"Dataset!BI89","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E89*$X$10","v":575267.71146639821},{"$f":"F89*$X$11","v":0},{"$f":"G89*$X$12","v":2908148.3484387333},{"$f":"H89*$X$13","v":0},{"$f":"I89*$X$14","v":-77441.670344359605},{"$f":"SUM(K89:P89)","v":3898213.8413169985},{"$f":"Q89-D89","v":-2547.7675670557655},{"$f":"ABS(R89/Q89)","v":6.5357306468210859E-4}]
[{"$f":"Dataset!A90","v":"2019-05-01"},{"$f":"Dataset!B90","v":2019},{"$f":"Dataset!C90","v":5},{"$f":"Dataset!I90","v":3716040.0183938816},{"$f":"Dataset!AE90","v":126.3},{"$f":"Dataset!AF90","v":13.3},{"$f":"Dataset!AR90","v":31},{"$f":"Dataset!BK90","v":0},{"$f":"Dataset!BI90","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E90*$X$10","v":268005.57712359307},{"$f":"F90*$X$11","v":45028.585006158406},{"$f":"G90*$X$12","v":3005086.6267200243},{"$f":"H90*$X$13","v":0},{"$f":"I90*$X$14","v":-77441.670344359605},{"$f":"SUM(K90:P90)","v":3732918.5702616433},{"$f":"Q90-D90","v":16878.551867761649},{"$f":"ABS(R90/Q90)","v":4.5215430098649641E-3}]
[{"$f":"Dataset!A91","v":"2019-06-01"},{"$f":"Dataset!B91","v":2019},{"$f":"Dataset!C91","v":6},{"$f":"Dataset!I91","v":3719183.985638984},{"$f":"Dataset!AE91","v":23.2},{"$f":"Dataset!AF91","v":64},{"$f":"Dataset!AR91","v":30},{"$f":"Dataset!BK91","v":0},{"$f":"Dataset!BI91","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E91*$X$10","v":49229.844728957716},{"$f":"F91*$X$11","v":216678.90529279233},{"$f":"G91*$X$12","v":2908148.3484387333},{"$f":"H91*$X$13","v":0},{"$f":"I91*$X$14","v":0},{"$f":"SUM(K91:P91)","v":3666296.5502167102},{"$f":"Q91-D91","v":-52887.435422273818},{"$f":"ABS(R91/Q91)","v":1.4425302126514482E-2}]
[{"$f":"Dataset!A92","v":"2019-07-01"},{"$f":"Dataset!B92","v":2019},{"$f":"Dataset!C92","v":7},{"$f":"Dataset!I92","v":4285044.0571413217},{"$f":"Dataset!AE92","v":0},{"$f":"Dataset!AF92","v":225.3},{"$f":"Dataset!AR92","v":31},{"$f":"Dataset!BK92","v":0},{"$f":"Dataset!BI92","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E92*$X$10","v":0},{"$f":"F92*$X$11","v":762777.458788533},{"$f":"G92*$X$12","v":3005086.6267200243},{"$f":"H92*$X$13","v":0},{"$f":"I92*$X$14","v":0},{"$f":"SUM(K92:P92)","v":4260103.5372647848},{"$f":"Q92-D92","v":-24940.519876536913},{"$f":"ABS(R92/Q92)","v":5.8544398412790849E-3}]
[{"$f":"Dataset!A93","v":"2019-08-01"},{"$f":"Dataset!B93","v":2019},{"$f":"Dataset!C93","v":8},{"$f":"Dataset!I93","v":4152696.7663902696},{"$f":"Dataset!AE93","v":0},{"$f":"Dataset!AF93","v":173.4},{"$f":"Dataset!AR93","v":31},{"$f":"Dataset!BK93","v":0},{"$f":"Dataset!BI93","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E93*$X$10","v":0},{"$f":"F93*$X$11","v":587064.40902765922},{"$f":"G93*$X$12","v":3005086.6267200243},{"$f":"H93*$X$13","v":0},{"$f":"I93*$X$14","v":0},{"$f":"SUM(K93:P93)","v":4084390.4875039104},{"$f":"Q93-D93","v":-68306.278886359185},{"$f":"ABS(R93/Q93)","v":1.6723738608083755E-2}]
[{"$f":"Dataset!A94","v":"2019-09-01"},{"$f":"Dataset!B94","v":2019},{"$f":"Dataset!C94","v":9},{"$f":"Dataset!I94","v":3719087.029326614},{"$f":"Dataset!AE94","v":7},{"$f":"Dataset!AF94","v":80.2},{"$f":"Dataset!AR94","v":30},{"$f":"Dataset!BK94","v":0},{"$f":"Dataset!BI94","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E94*$X$10","v":14853.832461323451},{"$f":"F94*$X$11","v":271525.75319503038},{"$f":"G94*$X$12","v":2908148.3484387333},{"$f":"H94*$X$13","v":0},{"$f":"I94*$X$14","v":-77441.670344359605},{"$f":"SUM(K94:P94)","v":3609325.7155069546},{"$f":"Q94-D94","v":-109761.31381965941},{"$f":"ABS(R94/Q94)","v":3.0410476213904868E-2}]
[{"$f":"Dataset!A95","v":"2019-10-01"},{"$f":"Dataset!B95","v":2019},{"$f":"Dataset!C95","v":10},{"$f":"Dataset!I95","v":3731695.7610593135},{"$f":"Dataset!AE95","v":134.69999999999999},{"$f":"Dataset!AF95","v":9.9},{"$f":"Dataset!AR95","v":31},{"$f":"Dataset!BK95","v":0},{"$f":"Dataset!BI95","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E95*$X$10","v":285830.17607718124},{"$f":"F95*$X$11","v":33517.518162478817},{"$f":"G95*$X$12","v":3005086.6267200243},{"$f":"H95*$X$13","v":0},{"$f":"I95*$X$14","v":-77441.670344359605},{"$f":"SUM(K95:P95)","v":3739232.1023715516},{"$f":"Q95-D95","v":7536.3413122380152},{"$f":"ABS(R95/Q95)","v":2.015478340448084E-3}]
[{"$f":"Dataset!A96","v":"2019-11-01"},{"$f":"Dataset!B96","v":2019},{"$f":"Dataset!C96","v":11},{"$f":"Dataset!I96","v":4110042.9255021899},{"$f":"Dataset!AE96","v":403.2},{"$f":"Dataset!AF96","v":0},{"$f":"Dataset!AR96","v":30},{"$f":"Dataset!BK96","v":0},{"$f":"Dataset!BI96","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E96*$X$10","v":855580.74977223075},{"$f":"F96*$X$11","v":0},{"$f":"G96*$X$12","v":2908148.3484387333},{"$f":"H96*$X$13","v":0},{"$f":"I96*$X$14","v":-77441.670344359605},{"$f":"SUM(K96:P96)","v":4178526.8796228315},{"$f":"Q96-D96","v":68483.954120641574},{"$f":"ABS(R96/Q96)","v":1.6389497086787479E-2}]
[{"$f":"Dataset!A97","v":"2019-12-01"},{"$f":"Dataset!B97","v":2019},{"$f":"Dataset!C97","v":12},{"$f":"Dataset!I97","v":4497736.4761592681},{"$f":"Dataset!AE97","v":459.1},{"$f":"Dataset!AF97","v":0},{"$f":"Dataset!AR97","v":31},{"$f":"Dataset!BK97","v":0},{"$f":"Dataset!BI97","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E97*$X$10","v":974199.21185622807},{"$f":"F97*$X$11","v":0},{"$f":"G97*$X$12","v":3005086.6267200243},{"$f":"H97*$X$13","v":0},{"$f":"I97*$X$14","v":0},{"$f":"SUM(K97:P97)","v":4471525.2903324794},{"$f":"Q97-D97","v":-26211.185826788656},{"$f":"ABS(R97/Q97)","v":5.8617997495077857E-3}]
[{"$f":"Dataset!A98","v":"2020-01-01"},{"$f":"Dataset!B98","v":2020},{"$f":"Dataset!C98","v":1},{"$f":"Dataset!I98","v":4647081.2463083407},{"$f":"Dataset!AE98","v":489.8},{"$f":"Dataset!AF98","v":0},{"$f":"Dataset!AR98","v":31},{"$f":"Dataset!BK98","v":0},{"$f":"Dataset!BI98","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E98*$X$10","v":1039343.8770794609},{"$f":"F98*$X$11","v":0},{"$f":"G98*$X$12","v":3005086.6267200243},{"$f":"H98*$X$13","v":0},{"$f":"I98*$X$14","v":0},{"$f":"SUM(K98:P98)","v":4536669.9555557119},{"$f":"Q98-D98","v":-110411.29075262882},{"$f":"ABS(R98/Q98)","v":2.4337518892556108E-2}]
[{"$f":"Dataset!A99","v":"2020-02-01"},{"$f":"Dataset!B99","v":2020},{"$f":"Dataset!C99","v":2},{"$f":"Dataset!I99","v":4407541.4974705689},{"$f":"Dataset!AE99","v":505.7},{"$f":"Dataset!AF99","v":0},{"$f":"Dataset!AR99","v":29},{"$f":"Dataset!BK99","v":0},{"$f":"Dataset!BI99","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E99*$X$10","v":1073083.296527324},{"$f":"F99*$X$11","v":0},{"$f":"G99*$X$12","v":2811210.0701574418},{"$f":"H99*$X$13","v":0},{"$f":"I99*$X$14","v":0},{"$f":"SUM(K99:P99)","v":4376532.8184409924},{"$f":"Q99-D99","v":-31008.67902957648},{"$f":"ABS(R99/Q99)","v":7.0852156983532881E-3}]
[{"$f":"Dataset!A100","v":"2020-03-01"},{"$f":"Dataset!B100","v":2020},{"$f":"Dataset!C100","v":3},{"$f":"Dataset!I100","v":3959155.3062552703},{"$f":"Dataset!AE100","v":362.1},{"$f":"Dataset!AF100","v":0},{"$f":"Dataset!AR100","v":31},{"$f":"Dataset!BK100","v":0.5},{"$f":"Dataset!BI100","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E100*$X$10","v":768367.53346360312},{"$f":"F100*$X$11","v":0},{"$f":"G100*$X$12","v":3005086.6267200243},{"$f":"H100*$X$13","v":-232610.22328583701},{"$f":"I100*$X$14","v":-77441.670344359605},{"$f":"SUM(K100:P100)","v":3955641.7183096581},{"$f":"Q100-D100","v":-3513.5879456121475},{"$f":"ABS(R100/Q100)","v":8.8824726702336153E-4}]
[{"$f":"Dataset!A101","v":"2020-04-01"},{"$f":"Dataset!B101","v":2020},{"$f":"Dataset!C101","v":4},{"$f":"Dataset!I101","v":3118088.2226056713},{"$f":"Dataset!AE101","v":278.60000000000002},{"$f":"Dataset!AF101","v":0},{"$f":"Dataset!AR101","v":30},{"$f":"Dataset!BK101","v":1},{"$f":"Dataset!BI101","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E101*$X$10","v":591182.5319606734},{"$f":"F101*$X$11","v":0},{"$f":"G101*$X$12","v":2908148.3484387333},{"$f":"H101*$X$13","v":-465220.44657167402},{"$f":"I101*$X$14","v":-77441.670344359605},{"$f":"SUM(K101:P101)","v":3448908.2152395998},{"$f":"Q101-D101","v":330819.99263392854},{"$f":"ABS(R101/Q101)","v":9.5920207784058437E-2}]
[{"$f":"Dataset!A102","v":"2020-05-01"},{"$f":"Dataset!B102","v":2020},{"$f":"Dataset!C102","v":5},{"$f":"Dataset!I102","v":3109228.9236120684},{"$f":"Dataset!AE102","v":148.4},{"$f":"Dataset!AF102","v":40.6},{"$f":"Dataset!AR102","v":31},{"$f":"Dataset!BK102","v":1},{"$f":"Dataset!BI102","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E102*$X$10","v":314901.24818005715},{"$f":"F102*$X$11","v":137455.68054511514},{"$f":"G102*$X$12","v":3005086.6267200243},{"$f":"H102*$X$13","v":-465220.44657167402},{"$f":"I102*$X$14","v":-77441.670344359605},{"$f":"SUM(K102:P102)","v":3407020.89028539},{"$f":"Q102-D102","v":297791.96667332156},{"$f":"ABS(R102/Q102)","v":8.740538325503984E-2}]
[{"$f":"Dataset!A103","v":"2020-06-01"},{"$f":"Dataset!B103","v":2020},{"$f":"Dataset!C103","v":6},{"$f":"Dataset!I103","v":3325214.5499802954},{"$f":"Dataset!AE103","v":14.9},{"$f":"Dataset!AF103","v":124},{"$f":"Dataset!AR103","v":30},{"$f":"Dataset!BK103","v":0.5},{"$f":"Dataset!BI103","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E103*$X$10","v":31617.443381959914},{"$f":"F103*$X$11","v":419815.37900478515},{"$f":"G103*$X$12","v":2908148.3484387333},{"$f":"H103*$X$13","v":-232610.22328583701},{"$f":"I103*$X$14","v":0},{"$f":"SUM(K103:P103)","v":3619210.3992958684},{"$f":"Q103-D103","v":293995.849315573},{"$f":"ABS(R103/Q103)","v":8.1232041489704782E-2}]
[{"$f":"Dataset!A104","v":"2020-07-01"},{"$f":"Dataset!B104","v":2020},{"$f":"Dataset!C104","v":7},{"$f":"Dataset!I104","v":4106908.5774467844},{"$f":"Dataset!AE104","v":0},{"$f":"Dataset!AF104","v":263.39999999999998},{"$f":"Dataset!AR104","v":31},{"$f":"Dataset!BK104","v":0.5},{"$f":"Dataset!BI104","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E104*$X$10","v":0},{"$f":"F104*$X$11","v":891769.11959564837},{"$f":"G104*$X$12","v":3005086.6267200243},{"$f":"H104*$X$13","v":-232610.22328583701},{"$f":"I104*$X$14","v":0},{"$f":"SUM(K104:P104)","v":4156484.9747860627},{"$f":"Q104-D104","v":49576.397339278366},{"$f":"ABS(R104/Q104)","v":1.1927481427219666E-2}]
[{"$f":"Dataset!A105","v":"2020-08-01"},{"$f":"Dataset!B105","v":2020},{"$f":"Dataset!C105","v":8},{"$f":"Dataset!I105","v":3958195.247607423},{"$f":"Dataset!AE105","v":0},{"$f":"Dataset!AF105","v":199.3},{"$f":"Dataset!AR105","v":31},{"$f":"Dataset!BK105","v":0.5},{"$f":"Dataset!BI105","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E105*$X$10","v":0},{"$f":"F105*$X$11","v":674751.6535133362},{"$f":"G105*$X$12","v":3005086.6267200243},{"$f":"H105*$X$13","v":-232610.22328583701},{"$f":"I105*$X$14","v":0},{"$f":"SUM(K105:P105)","v":3939467.5087037506},{"$f":"Q105-D105","v":-18727.738903672434},{"$f":"ABS(R105/Q105)","v":4.7538757109421223E-3}]
[{"$f":"Dataset!A106","v":"2020-09-01"},{"$f":"Dataset!B106","v":2020},{"$f":"Dataset!C106","v":9},{"$f":"Dataset!I106","v":3472762.6349444776},{"$f":"Dataset!AE106","v":21.7},{"$f":"Dataset!AF106","v":80.099999999999994},{"$f":"Dataset!AR106","v":30},{"$f":"Dataset!BK106","v":0.5},{"$f":"Dataset!BI106","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E106*$X$10","v":46046.880630102693},{"$f":"F106*$X$11","v":271187.1924055104},{"$f":"G106*$X$12","v":2908148.3484387333},{"$f":"H106*$X$13","v":-232610.22328583701},{"$f":"I106*$X$14","v":-77441.670344359605},{"$f":"SUM(K106:P106)","v":3407569.9796003764},{"$f":"Q106-D106","v":-65192.655344101135},{"$f":"ABS(R106/Q106)","v":1.9131714310896299E-2}]
[{"$f":"Dataset!A107","v":"2020-10-01"},{"$f":"Dataset!B107","v":2020},{"$f":"Dataset!C107","v":10},{"$f":"Dataset!I107","v":3558676.8321802141},{"$f":"Dataset!AE107","v":159.30000000000001},{"$f":"Dataset!AF107","v":3.4},{"$f":"Dataset!AR107","v":31},{"$f":"Dataset!BK107","v":0.5},{"$f":"Dataset!BI107","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E107*$X$10","v":338030.78729840368},{"$f":"F107*$X$11","v":11511.066843679593},{"$f":"G107*$X$12","v":3005086.6267200243},{"$f":"H107*$X$13","v":-232610.22328583701},{"$f":"I107*$X$14","v":-77441.670344359605},{"$f":"SUM(K107:P107)","v":3536816.0389881381},{"$f":"Q107-D107","v":-21860.793192076031},{"$f":"ABS(R107/Q107)","v":6.1809245804964946E-3}]
[{"$f":"Dataset!A108","v":"2020-11-01"},{"$f":"Dataset!B108","v":2020},{"$f":"Dataset!C108","v":11},{"$f":"Dataset!I108","v":3786592.5149354278},{"$f":"Dataset!AE108","v":211.9},{"$f":"Dataset!AF108","v":25.2},{"$f":"Dataset!AR108","v":30},{"$f":"Dataset!BK108","v":0.5},{"$f":"Dataset!BI108","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E108*$X$10","v":449646.72836491989},{"$f":"F108*$X$11","v":85317.318959036973},{"$f":"G108*$X$12","v":2908148.3484387333},{"$f":"H108*$X$13","v":-232610.22328583701},{"$f":"I108*$X$14","v":-77441.670344359605},{"$f":"SUM(K108:P108)","v":3625299.9538887204},{"$f":"Q108-D108","v":-161292.56104670744},{"$f":"ABS(R108/Q108)","v":4.4490818166285827E-2}]
[{"$f":"Dataset!A109","v":"2020-12-01"},{"$f":"Dataset!B109","v":2020},{"$f":"Dataset!C109","v":12},{"$f":"Dataset!I109","v":4338522.8891355721},{"$f":"Dataset!AE109","v":444.6},{"$f":"Dataset!AF109","v":0},{"$f":"Dataset!AR109","v":31},{"$f":"Dataset!BK109","v":0.5},{"$f":"Dataset!BI109","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E109*$X$10","v":943430.5589006294},{"$f":"F109*$X$11","v":0},{"$f":"G109*$X$12","v":3005086.6267200243},{"$f":"H109*$X$13","v":-232610.22328583701},{"$f":"I109*$X$14","v":0},{"$f":"SUM(K109:P109)","v":4208146.4140910432},{"$f":"Q109-D109","v":-130376.47504452895},{"$f":"ABS(R109/Q109)","v":3.0981924632650926E-2}]
[{"$f":"Dataset!A110","v":"2021-01-01"},{"$f":"Dataset!B110","v":2021},{"$f":"Dataset!C110","v":1},{"$f":"Dataset!I110","v":4267242.3481972069},{"$f":"Dataset!AE110","v":512.70000000000005},{"$f":"Dataset!AF110","v":0},{"$f":"Dataset!AR110","v":31},{"$f":"Dataset!BK110","v":0.5},{"$f":"Dataset!BI110","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E110*$X$10","v":1087937.1289886476},{"$f":"F110*$X$11","v":0},{"$f":"G110*$X$12","v":3005086.6267200243},{"$f":"H110*$X$13","v":-232610.22328583701},{"$f":"I110*$X$14","v":0},{"$f":"SUM(K110:P110)","v":4352652.9841790618},{"$f":"Q110-D110","v":85410.635981854983},{"$f":"ABS(R110/Q110)","v":1.9622661464698404E-2}]
[{"$f":"Dataset!A111","v":"2021-02-01"},{"$f":"Dataset!B111","v":2021},{"$f":"Dataset!C111","v":2},{"$f":"Dataset!I111","v":4150982.6936842762},{"$f":"Dataset!AE111","v":527.6},{"$f":"Dataset!AF111","v":0},{"$f":"Dataset!AR111","v":28},{"$f":"Dataset!BK111","v":0.5},{"$f":"Dataset!BI111","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E111*$X$10","v":1119554.5723706074},{"$f":"F111*$X$11","v":0},{"$f":"G111*$X$12","v":2714271.7918761508},{"$f":"H111*$X$13","v":-232610.22328583701},{"$f":"I111*$X$14","v":0},{"$f":"SUM(K111:P111)","v":4093455.5927171484},{"$f":"Q111-D111","v":-57527.10096712783},{"$f":"ABS(R111/Q111)","v":1.405343228090147E-2}]
[{"$f":"Dataset!A112","v":"2021-03-01"},{"$f":"Dataset!B112","v":2021},{"$f":"Dataset!C112","v":3},{"$f":"Dataset!I112","v":4298586.3854837129},{"$f":"Dataset!AE112","v":339.3},{"$f":"Dataset!AF112","v":2.4},{"$f":"Dataset!AR112","v":31},{"$f":"Dataset!BK112","v":0.5},{"$f":"Dataset!BI112","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E112*$X$10","v":719986.47916100663},{"$f":"F112*$X$11","v":8125.4589484797125},{"$f":"G112*$X$12","v":3005086.6267200243},{"$f":"H112*$X$13","v":-232610.22328583701},{"$f":"I112*$X$14","v":-77441.670344359605},{"$f":"SUM(K112:P112)","v":3915386.1229555407},{"$f":"Q112-D112","v":-383200.26252817223},{"$f":"ABS(R112/Q112)","v":9.7870363354843892E-2}]
[{"$f":"Dataset!A113","v":"2021-04-01"},{"$f":"Dataset!B113","v":2021},{"$f":"Dataset!C113","v":4},{"$f":"Dataset!I113","v":3487876.4854315235},{"$f":"Dataset!AE113","v":205.6},{"$f":"Dataset!AF113","v":10.8},{"$f":"Dataset!AR113","v":30},{"$f":"Dataset!BK113","v":0.5},{"$f":"Dataset!BI113","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E113*$X$10","v":436278.27914972877},{"$f":"F113*$X$11","v":36564.565268158709},{"$f":"G113*$X$12","v":2908148.3484387333},{"$f":"H113*$X$13","v":-232610.22328583701},{"$f":"I113*$X$14","v":-77441.670344359605},{"$f":"SUM(K113:P113)","v":3563178.750982651},{"$f":"Q113-D113","v":75302.265551127493},{"$f":"ABS(R113/Q113)","v":2.1133451564943433E-2}]
[{"$f":"Dataset!A114","v":"2021-05-01"},{"$f":"Dataset!B114","v":2021},{"$f":"Dataset!C114","v":5},{"$f":"Dataset!I114","v":3437377.5553453863},{"$f":"Dataset!AE114","v":108.6},{"$f":"Dataset!AF114","v":42.6},{"$f":"Dataset!AR114","v":31},{"$f":"Dataset!BK114","v":0.5},{"$f":"Dataset!BI114","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E114*$X$10","v":230446.60075710379},{"$f":"F114*$X$11","v":144226.8963355149},{"$f":"G114*$X$12","v":3005086.6267200243},{"$f":"H114*$X$13","v":-232610.22328583701},{"$f":"I114*$X$14","v":-77441.670344359605},{"$f":"SUM(K114:P114)","v":3561947.6819386729},{"$f":"Q114-D114","v":124570.12659328664},{"$f":"ABS(R114/Q114)","v":3.4972475094155915E-2}]
[{"$f":"Dataset!A115","v":"2021-06-01"},{"$f":"Dataset!B115","v":2021},{"$f":"Dataset!C115","v":6},{"$f":"Dataset!I115","v":3793938.2649618569},{"$f":"Dataset!AE115","v":1.6},{"$f":"Dataset!AF115","v":181.9},{"$f":"Dataset!AR115","v":30},{"$f":"Dataset!BK115","v":0.5},{"$f":"Dataset!BI115","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E115*$X$10","v":3395.16170544536},{"$f":"F115*$X$11","v":615842.0761368582},{"$f":"G115*$X$12","v":2908148.3484387333},{"$f":"H115*$X$13","v":-232610.22328583701},{"$f":"I115*$X$14","v":0},{"$f":"SUM(K115:P115)","v":3787014.8147514267},{"$f":"Q115-D115","v":-6923.4502104301937},{"$f":"ABS(R115/Q115)","v":1.8282078494812114E-3}]
[{"$f":"Dataset!A116","v":"2021-07-01"},{"$f":"Dataset!B116","v":2021},{"$f":"Dataset!C116","v":7},{"$f":"Dataset!I116","v":3997312.4017207725},{"$f":"Dataset!AE116","v":0},{"$f":"Dataset!AF116","v":173},{"$f":"Dataset!AR116","v":31},{"$f":"Dataset!BK116","v":0.5},{"$f":"Dataset!BI116","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E116*$X$10","v":0},{"$f":"F116*$X$11","v":585710.1658695793},{"$f":"G116*$X$12","v":3005086.6267200243},{"$f":"H116*$X$13","v":-232610.22328583701},{"$f":"I116*$X$14","v":0},{"$f":"SUM(K116:P116)","v":3850426.0210599937},{"$f":"Q116-D116","v":-146886.38066077884},{"$f":"ABS(R116/Q116)","v":3.8148085395584903E-2}]
[{"$f":"Dataset!A117","v":"2021-08-01"},{"$f":"Dataset!B117","v":2021},{"$f":"Dataset!C117","v":8},{"$f":"Dataset!I117","v":4413755.8791497285},{"$f":"Dataset!AE117","v":0},{"$f":"Dataset!AF117","v":251.7},{"$f":"Dataset!AR117","v":31},{"$f":"Dataset!BK117","v":0.5},{"$f":"Dataset!BI117","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E117*$X$10","v":0},{"$f":"F117*$X$11","v":852157.50722180982},{"$f":"G117*$X$12","v":3005086.6267200243},{"$f":"H117*$X$13","v":-232610.22328583701},{"$f":"I117*$X$14","v":0},{"$f":"SUM(K117:P117)","v":4116873.3624122236},{"$f":"Q117-D117","v":-296882.51673750486},{"$f":"ABS(R117/Q117)","v":7.2113589756754332E-2}]
[{"$f":"Dataset!A118","v":"2021-09-01"},{"$f":"Dataset!B118","v":2021},{"$f":"Dataset!C118","v":9},{"$f":"Dataset!I118","v":3702384.7161088535},{"$f":"Dataset!AE118","v":6.1},{"$f":"Dataset!AF118","v":92.1},{"$f":"Dataset!AR118","v":30},{"$f":"Dataset!BK118","v":0.5},{"$f":"Dataset!BI118","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E118*$X$10","v":12944.054002010434},{"$f":"F118*$X$11","v":311814.48714790895},{"$f":"G118*$X$12","v":2908148.3484387333},{"$f":"H118*$X$13","v":-232610.22328583701},{"$f":"I118*$X$14","v":-77441.670344359605},{"$f":"SUM(K118:P118)","v":3415094.4477146831},{"$f":"Q118-D118","v":-287290.26839417033},{"$f":"ABS(R118/Q118)","v":8.4123667088159035E-2}]
[{"$f":"Dataset!A119","v":"2021-10-01"},{"$f":"Dataset!B119","v":2021},{"$f":"Dataset!C119","v":10},{"$f":"Dataset!I119","v":3685203.7302868296},{"$f":"Dataset!AE119","v":65.900000000000006},{"$f":"Dataset!AF119","v":66.8},{"$f":"Dataset!AR119","v":31},{"$f":"Dataset!BK119","v":0.5},{"$f":"Dataset!BI119","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E119*$X$10","v":139838.22274303078},{"$f":"F119*$X$11","v":226158.60739935198},{"$f":"G119*$X$12","v":3005086.6267200243},{"$f":"H119*$X$13","v":-232610.22328583701},{"$f":"I119*$X$14","v":-77441.670344359605},{"$f":"SUM(K119:P119)","v":3553271.0149884373},{"$f":"Q119-D119","v":-131932.71529839234},{"$f":"ABS(R119/Q119)","v":3.712993316351966E-2}]
[{"$f":"Dataset!A120","v":"2021-11-01"},{"$f":"Dataset!B120","v":2021},{"$f":"Dataset!C120","v":11},{"$f":"Dataset!I120","v":3979837.0982845249},{"$f":"Dataset!AE120","v":292.60000000000002},{"$f":"Dataset!AF120","v":0.1},{"$f":"Dataset!AR120","v":30},{"$f":"Dataset!BK120","v":0.5},{"$f":"Dataset!BI120","v":1},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E120*$X$10","v":620890.19688332023},{"$f":"F120*$X$11","v":338.56078951998802},{"$f":"G120*$X$12","v":2908148.3484387333},{"$f":"H120*$X$13","v":-232610.22328583701},{"$f":"I120*$X$14","v":-77441.670344359605},{"$f":"SUM(K120:P120)","v":3711564.6642376035},{"$f":"Q120-D120","v":-268272.43404692132},{"$f":"ABS(R120/Q120)","v":7.2280145522407982E-2}]
[{"$f":"Dataset!A121","v":"2021-12-01"},{"$f":"Dataset!B121","v":2021},{"$f":"Dataset!C121","v":12},{"$f":"Dataset!I121","v":4413799.6982031111},{"$f":"Dataset!AE121","v":402.3},{"$f":"Dataset!AF121","v":0},{"$f":"Dataset!AR121","v":31},{"$f":"Dataset!BK121","v":0.5},{"$f":"Dataset!BI121","v":0},null,{"$f":"$X$9","v":492239.451756227},{"$f":"E121*$X$10","v":853670.97131291777},{"$f":"F121*$X$11","v":0},{"$f":"G121*$X$12","v":3005086.6267200243},{"$f":"H121*$X$13","v":-232610.22328583701},{"$f":"I121*$X$14","v":0},{"$f":"SUM(K121:P121)","v":4118386.8265033318},{"$f":"Q121-D121","v":-295412.87169977929},{"$f":"ABS(R121/Q121)","v":7.173023908261579E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S2:S121)","v":2.3670417238030133E-2}]

{"sheet":"Model Summary","index":2,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,15,1,17],[15,15,15,17],[16,15,16,17],[15,1,15,3],[16,1,16,3],[1,1,1,3],[1,8,1,10],[15,8,15,10],[16,8,16,10]]}
[]
[null,"Residential",null,null,null,null,null,null,"GS < 50 kW",null,null,null,null,null,null,"GS > 50 kW"]
[null,"Year","Actual","Predicted","Error (%)",null,null,null,"Year","Actual","Predicted","Error (%)",null,null,null,"Year","Actual","Predicted","Error (%)"]
[null,2012,{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B4)","v":116259185.99955964},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B4)","v":115390870.88879058},{"$f":"ABS((D4-C4)/C4)","v":7.4687871182269605E-3},null,null,null,2012,{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I4)","v":47300955.913410679},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I4)","v":48734471.042753473},{"$f":"ABS((K4-J4)/J4)","v":3.0306261293471384E-2},null,null,null,2012,{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P4)","v":135499673.70033383},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P4)","v":134467921.86312822},{"$f":"ABS((R4-Q4)/Q4)","v":7.6144230390355295E-3}]
[null,{"$f":"B4+1","v":2013},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B5)","v":121667910.4500396},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B5)","v":120357277.03340159},{"$f":"ABS((D5-C5)/C5)","v":1.0772219328745572E-2},null,null,null,{"$f":"I4+1","v":2013},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I5)","v":49189696.778905213},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I5)","v":49280222.376088418},{"$f":"ABS((K5-J5)/J5)","v":1.8403365564559995E-3},null,null,null,{"$f":"P4+1","v":2013},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P5)","v":119060557.80676265},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P5)","v":121559575.38982479},{"$f":"ABS((R5-Q5)/Q5)","v":2.0989466445454515E-2}]
[null,{"$f":"B5+1","v":2014},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B6)","v":123418601.83523293},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B6)","v":122681848.82468218},{"$f":"ABS((D6-C6)/C6)","v":5.9695459160551577E-3},null,null,null,{"$f":"I5+1","v":2014},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I6)","v":49579267.559930004},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I6)","v":49536086.868876278},{"$f":"ABS((K6-J6)/J6)","v":8.7094249630715486E-4},null,null,null,{"$f":"P5+1","v":2014},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P6)","v":120267042.72437717},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P6)","v":123797890.83103226},{"$f":"ABS((R6-Q6)/Q6)","v":2.9358401326512507E-2}]
[null,{"$f":"B6+1","v":2015},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B7)","v":121502966.31220472},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B7)","v":123086502.6207673},{"$f":"ABS((D7-C7)/C7)","v":1.3032902460123015E-2},null,null,null,{"$f":"I6+1","v":2015},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I7)","v":48835654.62582469},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I7)","v":49495234.975214615},{"$f":"ABS((K7-J7)/J7)","v":1.3506122820377515E-2},null,null,null,{"$f":"P6+1","v":2015},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P7)","v":127778037.04342282},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P7)","v":125967018.99926929},{"$f":"ABS((R7-Q7)/Q7)","v":1.4173155935539125E-2}]
[null,{"$f":"B7+1","v":2016},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B8)","v":121752962.61463043},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B8)","v":124293297.37671182},{"$f":"ABS((D8-C8)/C8)","v":2.0864664871621988E-2},null,null,null,{"$f":"I7+1","v":2016},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I8)","v":49685006.185670987},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I8)","v":49361419.282256916},{"$f":"ABS((K8-J8)/J8)","v":6.5127676990687812E-3},null,null,null,{"$f":"P7+1","v":2016},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P8)","v":132504631.84816419},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P8)","v":128208222.49565685},{"$f":"ABS((R8-Q8)/Q8)","v":3.24245974844906E-2}]
[null,{"$f":"B8+1","v":2017},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B9)","v":121679899.81260221},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B9)","v":124202240.42293666},{"$f":"ABS((D9-C9)/C9)","v":2.0729312024574998E-2},null,null,null,{"$f":"I8+1","v":2017},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I9)","v":48194435.190106712},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I9)","v":48758428.31161423},{"$f":"ABS((K9-J9)/J9)","v":1.1702453183293944E-2},null,null,null,{"$f":"P8+1","v":2017},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P9)","v":129704100.44997838},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P9)","v":129775519.58489235},{"$f":"ABS((R9-Q9)/Q9)","v":5.5063128047759394E-4}]
[null,{"$f":"B9+1","v":2018},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B10)","v":133945646.92123963},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B10)","v":131253423.3824555},{"$f":"ABS((D10-C10)/C10)","v":2.0099373146237186E-2},null,null,null,{"$f":"I9+1","v":2018},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I10)","v":50320734.801917121},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I10)","v":49786113.40301837},{"$f":"ABS((K10-J10)/J10)","v":1.0624276473768474E-2},null,null,null,{"$f":"P9+1","v":2018},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P10)","v":136765173.22040319},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P10)","v":133695696.92444479},{"$f":"ABS((R10-Q10)/Q10)","v":2.2443405902844882E-2}]
[null,{"$f":"B10+1","v":2019},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B11)","v":133206959.71744621},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B11)","v":132269276.80978502},{"$f":"ABS((D11-C11)/C11)","v":7.0392936649118316E-3},null,null,null,{"$f":"I10+1","v":2019},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I11)","v":49773171.551554158},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I11)","v":49294374.087875202},{"$f":"ABS((K11-J11)/J11)","v":9.6195892034532347E-3},null,null,null,{"$f":"P10+1","v":2019},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P11)","v":133722150.61988592},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P11)","v":135115234.07277715},{"$f":"ABS((R11-Q11)/Q11)","v":1.0417746397537104E-2}]
[null,{"$f":"B11+1","v":2020},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B12)","v":142034261.03903431},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B12)","v":141614380.79069406},{"$f":"ABS((D12-C12)/C12)","v":2.9561899028351774E-3},null,null,null,{"$f":"I11+1","v":2020},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I12)","v":45787968.442482114},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I12)","v":46217768.86718531},{"$f":"ABS((K12-J12)/J12)","v":9.3867546284151469E-3},null,null,null,{"$f":"P11+1","v":2020},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P12)","v":123558126.85019588},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P12)","v":122568813.86134559},{"$f":"ABS((R12-Q12)/Q12)","v":8.006862956491374E-3}]
[null,{"$f":"B12+1","v":2021},{"$f":"SUMIFS([1]Residential!$D:$D,[1]Residential!$B:$B,'Model Summary'!B13)","v":143082137.82623819},{"$f":"SUMIFS([1]Residential!$U:$U,[1]Residential!$B:$B,'Model Summary'!B13)","v":143558104.26680744},{"$f":"ABS((D13-C13)/C13)","v":3.3265259228043892E-3},null,null,null,{"$f":"I12+1","v":2021},{"$f":"SUMIFS(GSlt50!$D:$D,GSlt50!$B:$B,'Model Summary'!I13)","v":47628297.256857783},{"$f":"SUMIFS(GSlt50!$Q:$Q,GSlt50!$B:$B,'Model Summary'!I13)","v":46039252.284440778},{"$f":"ABS((K13-J13)/J13)","v":3.3363463821671789E-2},null,null,null,{"$f":"P12+1","v":2021},{"$f":"SUMIFS([1]GSgt50!$D:$D,[1]GSgt50!$B:$B,'Model Summary'!P13)","v":129759280.93696202},{"$f":"SUMIFS([1]GSgt50!$U:$U,[1]GSgt50!$B:$B,'Model Summary'!P13)","v":133571894.02427542},{"$f":"ABS((R13-Q13)/Q13)","v":2.9382199560473776E-2}]
[null,"Total",{"$f":"SUM(C4:C13)","v":1278550532.5282278},{"$f":"SUM(D4:D13)","v":1278707222.4170322},{"$f":"ABS((D14-C14)/C14)","v":1.225527539334675E-4},null,null,null,"Total",{"$f":"SUM(J4:J13)","v":486295188.30665946},{"$f":"SUM(K4:K13)","v":486503371.49932349},{"$f":"ABS((K14-J14)/J14)","v":4.2810045764373503E-4},null,null,null,"Total",{"$f":"SUM(Q4:Q13)","v":1288618775.2004862},{"$f":"SUM(R4:R13)","v":1288727788.0466466},{"$f":"ABS((R14-Q14)/Q14)","v":8.4596661369807662E-5}]
[]
[null,"Mean Absolute Percentage Error (Annual)",null,null,{"$f":"AVERAGE(E4:E13)","v":1.1225881435613627E-2},null,null,null,"Mean Absolute Percentage Error (Annual)",null,null,{"$f":"AVERAGE(L4:L13)","v":1.277329681762834E-2},null,null,null,"Mean Absolute Percentage Error (Annual)",null,null,{"$f":"AVERAGE(S4:S13)","v":1.7536089032885699E-2}]
[null,"Mean Absolute Percentage Error (Monthly)",null,null,{"$f":"[1]Residential!W122","v":2.551917551812085E-2},null,null,null,"Mean Absolute Percentage Error (Monthly)",null,null,{"$f":"GSlt50!S122","v":2.3670417238030133E-2},null,null,null,"Mean Absolute Percentage Error (Monthly)",null,null,{"$f":"[1]GSgt50!W122","v":2.8166110415687028E-2}]

{"sheet":"GSlt50 Normalized","index":3,"n_rows":193,"n_cols":25,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Dataset!A1","v":"Date"},{"$f":"Dataset!B1","v":"Year"},{"$f":"Dataset!C1","v":"Month"},{"$f":"Dataset!I1","v":"GSlt50kW_NoCDM"},{"$f":"Dataset!AE1","v":"HDD14"},{"$f":"Dataset!AF1","v":"CDD14"},{"$f":"Dataset!AR1","v":"MonthDays"},{"$f":"Dataset!BK1","v":"COVID_AM"},{"$f":"Dataset!BI1","v":"Shoulder"},null,{"$f":"U10","v":"const"},{"$f":"E1","v":"HDD14"},{"$f":"F1","v":"CDD14"},{"$f":"G1","v":"MonthDays"},{"$f":"H1","v":"COVID_AM"},{"$f":"I1","v":"Shoulder"},"Predicted kWh"]
[{"$f":"Dataset!A2","v":"2012-01-01"},{"$f":"Dataset!B2","v":2012},{"$f":"Dataset!C2","v":1},{"$f":"Dataset!I2","v":4504910.0764769567},{"$f":"[1]Weather!CD61","v":572.42999999999995},{"$f":"[1]Weather!CE61","v":0},{"$f":"Dataset!AR2","v":31},{"$f":"Dataset!BK2","v":0},{"$f":"Dataset!BI2","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E2*$V$11","v":1214682.7594050546},{"$f":"F2*$V$12","v":0},{"$f":"G2*$V$13","v":3005086.6267200243},{"$f":"H2*$V$14","v":0},{"$f":"I2*$V$15","v":0},{"$f":"SUM(K2:P2)","v":4712008.8378813062}]
[{"$f":"Dataset!A3","v":"2012-02-01"},{"$f":"Dataset!B3","v":2012},{"$f":"Dataset!C3","v":2},{"$f":"Dataset!I3","v":4092266.567326217},{"$f":"[1]Weather!CD62","v":525.4},{"$f":"[1]Weather!CE62","v":0},{"$f":"Dataset!AR3","v":29},{"$f":"Dataset!BK3","v":0},{"$f":"Dataset!BI3","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E3*$V$11","v":1114886.2250256201},{"$f":"F3*$V$12","v":0},{"$f":"G3*$V$13","v":2811210.0701574418},{"$f":"H3*$V$14","v":0},{"$f":"I3*$V$15","v":0},{"$f":"SUM(K3:P3)","v":4418335.7469392885}]
[{"$f":"Dataset!A4","v":"2012-03-01"},{"$f":"Dataset!B4","v":2012},{"$f":"Dataset!C4","v":3},{"$f":"Dataset!I4","v":3988161.6419879072},{"$f":"[1]Weather!CD63","v":437.1},{"$f":"[1]Weather!CE63","v":1.4700000000000002},{"$f":"Dataset!AR4","v":31},{"$f":"Dataset!BK4","v":0},{"$f":"Dataset!BI4","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E4*$V$11","v":927515.73840635433},{"$f":"F4*$V$12","v":4976.8436059438245},{"$f":"G4*$V$13","v":3005086.6267200243},{"$f":"H4*$V$14","v":0},{"$f":"I4*$V$15","v":-77441.670344359605},{"$f":"SUM(K4:P4)","v":4352376.9901441904}]
[{"$f":"Dataset!A5","v":"2012-04-01"},{"$f":"Dataset!B5","v":2012},{"$f":"Dataset!C5","v":4},{"$f":"Dataset!I5","v":3516117.9817961669},{"$f":"[1]Weather!CD64","v":264.39999999999998},{"$f":"[1]Weather!CE64","v":2.58},{"$f":"Dataset!AR5","v":30},{"$f":"Dataset!BK5","v":0},{"$f":"Dataset!BI5","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E5*$V$11","v":561050.47182484565},{"$f":"F5*$V$12","v":8734.8683696156913},{"$f":"G5*$V$13","v":2908148.3484387333},{"$f":"H5*$V$14","v":0},{"$f":"I5*$V$15","v":-77441.670344359605},{"$f":"SUM(K5:P5)","v":3892731.4700450618},null,null,null,"Model 3: Prais-Winsten, using observations 2012:01-2021:12 (T = 120)"]
[{"$f":"Dataset!A6","v":"2012-05-01"},{"$f":"Dataset!B6","v":2012},{"$f":"Dataset!C6","v":5},{"$f":"Dataset!I6","v":3621478.6787531241},{"$f":"[1]Weather!CD65","v":95.570000000000007},{"$f":"[1]Weather!CE65","v":46.33},{"$f":"Dataset!AR6","v":31},{"$f":"Dataset!BK6","v":0},{"$f":"Dataset!BI6","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E6*$V$11","v":202797.25261838318},{"$f":"F6*$V$12","v":156855.21378461045},{"$f":"G6*$V$13","v":3005086.6267200243},{"$f":"H6*$V$14","v":0},{"$f":"I6*$V$15","v":-77441.670344359605},{"$f":"SUM(K6:P6)","v":3779536.8745348849},null,null,null,"Dependent variable: GSlt50kW_NoCDM"]
[{"$f":"Dataset!A7","v":"2012-06-01"},{"$f":"Dataset!B7","v":2012},{"$f":"Dataset!C7","v":6},{"$f":"Dataset!I7","v":3808040.9929645178},{"$f":"[1]Weather!CD66","v":11.73},{"$f":"[1]Weather!CE66","v":113.05999999999999},{"$f":"Dataset!AR7","v":30},{"$f":"Dataset!BK7","v":0},{"$f":"Dataset!BI7","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E7*$V$11","v":24890.779253046298},{"$f":"F7*$V$12","v":382776.82863129844},{"$f":"G7*$V$13","v":2908148.3484387333},{"$f":"H7*$V$14","v":0},{"$f":"I7*$V$15","v":0},{"$f":"SUM(K7:P7)","v":3808055.4080793047},null,null,null,"rho = 0.484588"]
[{"$f":"Dataset!A8","v":"2012-07-01"},{"$f":"Dataset!B8","v":2012},{"$f":"Dataset!C8","v":7},{"$f":"Dataset!I8","v":4233864.3362962035},{"$f":"[1]Weather!CD67","v":0},{"$f":"[1]Weather!CE67","v":211.26999999999998},{"$f":"Dataset!AR8","v":31},{"$f":"Dataset!BK8","v":0},{"$f":"Dataset!BI8","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E8*$V$11","v":0},{"$f":"F8*$V$12","v":715277.38001887861},{"$f":"G8*$V$13","v":3005086.6267200243},{"$f":"H8*$V$14","v":0},{"$f":"I8*$V$15","v":0},{"$f":"SUM(K8:P8)","v":4212603.4584951298}]
[{"$f":"Dataset!A9","v":"2012-08-01"},{"$f":"Dataset!B9","v":2012},{"$f":"Dataset!C9","v":8},{"$f":"Dataset!I9","v":4057179.300514535},{"$f":"[1]Weather!CD68","v":0.13},{"$f":"[1]Weather!CE68","v":198.38000000000002},{"$f":"Dataset!AR9","v":31},{"$f":"Dataset!BK9","v":0},{"$f":"Dataset!BI9","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E9*$V$11","v":275.85688856743553},{"$f":"F9*$V$12","v":671636.89424975228},{"$f":"G9*$V$13","v":3005086.6267200243},{"$f":"H9*$V$14","v":0},{"$f":"I9*$V$15","v":0},{"$f":"SUM(K9:P9)","v":4169238.8296145713},null,null,null,null,"coefficient","std. error","t-ratio","p-value"]
[{"$f":"Dataset!A10","v":"2012-09-01"},{"$f":"Dataset!B10","v":2012},{"$f":"Dataset!C10","v":9},{"$f":"Dataset!I10","v":3603646.4187958599},{"$f":"[1]Weather!CD69","v":16.16},{"$f":"[1]Weather!CE69","v":100.94000000000001},{"$f":"Dataset!AR10","v":30},{"$f":"Dataset!BK10","v":0},{"$f":"Dataset!BI10","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E10*$V$11","v":34291.133224998135},{"$f":"F10*$V$12","v":341743.26094147592},{"$f":"G10*$V$13","v":2908148.3484387333},{"$f":"H10*$V$14","v":0},{"$f":"I10*$V$15","v":-77441.670344359605},{"$f":"SUM(K10:P10)","v":3698980.5240170746},null,null,null,"const",492239.451756227,300039.80670953699,1.64058048548457,0.10364089542426699]
[{"$f":"Dataset!A11","v":"2012-10-01"},{"$f":"Dataset!B11","v":2012},{"$f":"Dataset!C11","v":10},{"$f":"Dataset!I11","v":3609825.3634704528},{"$f":"[1]Weather!CD70","v":124.66000000000001},{"$f":"[1]Weather!CE70","v":24.5},{"$f":"Dataset!AR11","v":31},{"$f":"Dataset!BK11","v":0},{"$f":"Dataset!BI11","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E11*$V$11","v":264525.53637551161},{"$f":"F11*$V$12","v":82947.393432397061},{"$f":"G11*$V$13","v":3005086.6267200243},{"$f":"H11*$V$14","v":0},{"$f":"I11*$V$15","v":-77441.670344359605},{"$f":"SUM(K11:P11)","v":3767357.3379398002},null,null,null,"HDD14",2121.97606590335,95.281148713613106,22.270680974695001,2.4949437572235299E-43]
[{"$f":"Dataset!A12","v":"2012-11-01"},{"$f":"Dataset!B12","v":2012},{"$f":"Dataset!C12","v":11},{"$f":"Dataset!I12","v":3912140.0531486943},{"$f":"[1]Weather!CD71","v":308.05},{"$f":"[1]Weather!CE71","v":3.4800000000000004},{"$f":"Dataset!AR12","v":30},{"$f":"Dataset!BK12","v":0},{"$f":"Dataset!BI12","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E12*$V$11","v":653674.72710152704},{"$f":"F12*$V$12","v":11781.915475295584},{"$f":"G12*$V$13","v":2908148.3484387333},{"$f":"H12*$V$14","v":0},{"$f":"I12*$V$15","v":-77441.670344359605},{"$f":"SUM(K12:P12)","v":3988402.7724274234},null,null,null,"CDD14",3385.6078951998802,261.30046844997901,12.956761674723101,3.7383513818834097E-24]
[{"$f":"Dataset!A13","v":"2012-12-01"},{"$f":"Dataset!B13","v":2012},{"$f":"Dataset!C13","v":12},{"$f":"Dataset!I13","v":4353324.501880046},{"$f":"[1]Weather!CD72","v":461.6},{"$f":"[1]Weather!CE72","v":0},{"$f":"Dataset!AR13","v":31},{"$f":"Dataset!BK13","v":0},{"$f":"Dataset!BI13","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E13*$V$11","v":979504.15202098642},{"$f":"F13*$V$12","v":0},{"$f":"G13*$V$13","v":3005086.6267200243},{"$f":"H13*$V$14","v":0},{"$f":"I13*$V$15","v":0},{"$f":"SUM(K13:P13)","v":4476830.2304972373},null,null,null,"MonthDays",96938.278281291103,10089.126550106401,9.6081933158295794,2.2787059126555001E-16]
[{"$f":"Dataset!A14","v":"2013-01-01"},{"$f":"Dataset!B14","v":2013},{"$f":"Dataset!C14","v":1},{"$f":"Dataset!I14","v":4722021.4733455582},{"$f":"E2","v":572.42999999999995},{"$f":"F2","v":0},{"$f":"Dataset!AR14","v":31},{"$f":"Dataset!BK14","v":0},{"$f":"Dataset!BI14","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E14*$V$11","v":1214682.7594050546},{"$f":"F14*$V$12","v":0},{"$f":"G14*$V$13","v":3005086.6267200243},{"$f":"H14*$V$14","v":0},{"$f":"I14*$V$15","v":0},{"$f":"SUM(K14:P14)","v":4712008.8378813062},null,null,null,"COVID_AM",-465220.44657167402,79994.577654400404,-5.8156497629321899,5.6165091915786697E-8]
[{"$f":"Dataset!A15","v":"2013-02-01"},{"$f":"Dataset!B15","v":2013},{"$f":"Dataset!C15","v":2},{"$f":"Dataset!I15","v":4379721.47613547},{"$f":"E3","v":525.4},{"$f":"F3","v":0},{"$f":"Dataset!AR15","v":28},{"$f":"Dataset!BK15","v":0},{"$f":"Dataset!BI15","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E15*$V$11","v":1114886.2250256201},{"$f":"F15*$V$12","v":0},{"$f":"G15*$V$13","v":2714271.7918761508},{"$f":"H15*$V$14","v":0},{"$f":"I15*$V$15","v":0},{"$f":"SUM(K15:P15)","v":4321397.4686579984},null,null,null,"Shoulder",-77441.670344359605,26415.683674430798,-2.9316549705400901,4.0752114755121596E-3]
[{"$f":"Dataset!A16","v":"2013-03-01"},{"$f":"Dataset!B16","v":2013},{"$f":"Dataset!C16","v":3},{"$f":"Dataset!I16","v":4460829.4244898455},{"$f":"E4","v":437.1},{"$f":"F4","v":1.4700000000000002},{"$f":"Dataset!AR16","v":31},{"$f":"Dataset!BK16","v":0},{"$f":"Dataset!BI16","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E16*$V$11","v":927515.73840635433},{"$f":"F16*$V$12","v":4976.8436059438245},{"$f":"G16*$V$13","v":3005086.6267200243},{"$f":"H16*$V$14","v":0},{"$f":"I16*$V$15","v":-77441.670344359605},{"$f":"SUM(K16:P16)","v":4352376.9901441904}]
[{"$f":"Dataset!A17","v":"2013-04-01"},{"$f":"Dataset!B17","v":2013},{"$f":"Dataset!C17","v":4},{"$f":"Dataset!I17","v":3832346.2696746336},{"$f":"E5","v":264.39999999999998},{"$f":"F5","v":2.58},{"$f":"Dataset!AR17","v":30},{"$f":"Dataset!BK17","v":0},{"$f":"Dataset!BI17","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E17*$V$11","v":561050.47182484565},{"$f":"F17*$V$12","v":8734.8683696156913},{"$f":"G17*$V$13","v":2908148.3484387333},{"$f":"H17*$V$14","v":0},{"$f":"I17*$V$15","v":-77441.670344359605},{"$f":"SUM(K17:P17)","v":3892731.4700450618},null,null,null,"Statistics based on the rho-differenced data"]
[{"$f":"Dataset!A18","v":"2013-05-01"},{"$f":"Dataset!B18","v":2013},{"$f":"Dataset!C18","v":5},{"$f":"Dataset!I18","v":3681390.887105193},{"$f":"E6","v":95.570000000000007},{"$f":"F6","v":46.33},{"$f":"Dataset!AR18","v":31},{"$f":"Dataset!BK18","v":0},{"$f":"Dataset!BI18","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E18*$V$11","v":202797.25261838318},{"$f":"F18*$V$12","v":156855.21378461045},{"$f":"G18*$V$13","v":3005086.6267200243},{"$f":"H18*$V$14","v":0},{"$f":"I18*$V$15","v":-77441.670344359605},{"$f":"SUM(K18:P18)","v":3779536.8745348849},null,null,null,"Mean dependent var",4052459.9025555002,"S.D. dependent var",398828.904117461]
[{"$f":"Dataset!A19","v":"2013-06-01"},{"$f":"Dataset!B19","v":2013},{"$f":"Dataset!C19","v":6},{"$f":"Dataset!I19","v":3736659.6900859205},{"$f":"E7","v":11.73},{"$f":"F7","v":113.05999999999999},{"$f":"Dataset!AR19","v":30},{"$f":"Dataset!BK19","v":0},{"$f":"Dataset!BI19","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E19*$V$11","v":24890.779253046298},{"$f":"F19*$V$12","v":382776.82863129844},{"$f":"G19*$V$13","v":2908148.3484387333},{"$f":"H19*$V$14","v":0},{"$f":"I19*$V$15","v":0},{"$f":"SUM(K19:P19)","v":3808055.4080793047},null,null,null,"Sum squared resid",1400401517234.1201,"S.E. of regression",110834.217800222]
[{"$f":"Dataset!A20","v":"2013-07-01"},{"$f":"Dataset!B20","v":2013},{"$f":"Dataset!C20","v":7},{"$f":"Dataset!I20","v":4156043.912712968},{"$f":"E8","v":0},{"$f":"F8","v":211.26999999999998},{"$f":"Dataset!AR20","v":31},{"$f":"Dataset!BK20","v":0},{"$f":"Dataset!BI20","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E20*$V$11","v":0},{"$f":"F20*$V$12","v":715277.38001887861},{"$f":"G20*$V$13","v":3005086.6267200243},{"$f":"H20*$V$14","v":0},{"$f":"I20*$V$15","v":0},{"$f":"SUM(K20:P20)","v":4212603.4584951298},null,null,null,"R-squared",0.92678085896585005,"Adjusted R-squared",0.92356949313101899]
[{"$f":"Dataset!A21","v":"2013-08-01"},{"$f":"Dataset!B21","v":2013},{"$f":"Dataset!C21","v":8},{"$f":"Dataset!I21","v":4008079.0141359847},{"$f":"E9","v":0.13},{"$f":"F9","v":198.38000000000002},{"$f":"Dataset!AR21","v":31},{"$f":"Dataset!BK21","v":0},{"$f":"Dataset!BI21","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E21*$V$11","v":275.85688856743553},{"$f":"F21*$V$12","v":671636.89424975228},{"$f":"G21*$V$13","v":3005086.6267200243},{"$f":"H21*$V$14","v":0},{"$f":"I21*$V$15","v":0},{"$f":"SUM(K21:P21)","v":4169238.8296145713},null,null,null,"F(5, 114)",235.12877420820601,"P-value(F)",2.5816260523108699E-58]
[{"$f":"Dataset!A22","v":"2013-09-01"},{"$f":"Dataset!B22","v":2013},{"$f":"Dataset!C22","v":9},{"$f":"Dataset!I22","v":3687757.1891935775},{"$f":"E10","v":16.16},{"$f":"F10","v":100.94000000000001},{"$f":"Dataset!AR22","v":30},{"$f":"Dataset!BK22","v":0},{"$f":"Dataset!BI22","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E22*$V$11","v":34291.133224998135},{"$f":"F22*$V$12","v":341743.26094147592},{"$f":"G22*$V$13","v":2908148.3484387333},{"$f":"H22*$V$14","v":0},{"$f":"I22*$V$15","v":-77441.670344359605},{"$f":"SUM(K22:P22)","v":3698980.5240170746},null,null,null,"rho",-3.2397071535679001E-2,"Durbin-Watson",2.0409992642883501]
[{"$f":"Dataset!A23","v":"2013-10-01"},{"$f":"Dataset!B23","v":2013},{"$f":"Dataset!C23","v":10},{"$f":"Dataset!I23","v":3724212.2631027107},{"$f":"E11","v":124.66000000000001},{"$f":"F11","v":24.5},{"$f":"Dataset!AR23","v":31},{"$f":"Dataset!BK23","v":0},{"$f":"Dataset!BI23","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E23*$V$11","v":264525.53637551161},{"$f":"F23*$V$12","v":82947.393432397061},{"$f":"G23*$V$13","v":3005086.6267200243},{"$f":"H23*$V$14","v":0},{"$f":"I23*$V$15","v":-77441.670344359605},{"$f":"SUM(K23:P23)","v":3767357.3379398002}]
[{"$f":"Dataset!A24","v":"2013-11-01"},{"$f":"Dataset!B24","v":2013},{"$f":"Dataset!C24","v":11},{"$f":"Dataset!I24","v":4083152.6468298482},{"$f":"E12","v":308.05},{"$f":"F12","v":3.4800000000000004},{"$f":"Dataset!AR24","v":30},{"$f":"Dataset!BK24","v":0},{"$f":"Dataset!BI24","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E24*$V$11","v":653674.72710152704},{"$f":"F24*$V$12","v":11781.915475295584},{"$f":"G24*$V$13","v":2908148.3484387333},{"$f":"H24*$V$14","v":0},{"$f":"I24*$V$15","v":-77441.670344359605},{"$f":"SUM(K24:P24)","v":3988402.7724274234}]
[{"$f":"Dataset!A25","v":"2013-12-01"},{"$f":"Dataset!B25","v":2013},{"$f":"Dataset!C25","v":12},{"$f":"Dataset!I25","v":4717482.5320934998},{"$f":"E13","v":461.6},{"$f":"F13","v":0},{"$f":"Dataset!AR25","v":31},{"$f":"Dataset!BK25","v":0},{"$f":"Dataset!BI25","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E25*$V$11","v":979504.15202098642},{"$f":"F25*$V$12","v":0},{"$f":"G25*$V$13","v":3005086.6267200243},{"$f":"H25*$V$14","v":0},{"$f":"I25*$V$15","v":0},{"$f":"SUM(K25:P25)","v":4476830.2304972373}]
[{"$f":"Dataset!A26","v":"2014-01-01"},{"$f":"Dataset!B26","v":2014},{"$f":"Dataset!C26","v":1},{"$f":"Dataset!I26","v":5104279.5466894517},{"$f":"E14","v":572.42999999999995},{"$f":"F14","v":0},{"$f":"Dataset!AR26","v":31},{"$f":"Dataset!BK26","v":0},{"$f":"Dataset!BI26","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E26*$V$11","v":1214682.7594050546},{"$f":"F26*$V$12","v":0},{"$f":"G26*$V$13","v":3005086.6267200243},{"$f":"H26*$V$14","v":0},{"$f":"I26*$V$15","v":0},{"$f":"SUM(K26:P26)","v":4712008.8378813062}]
[{"$f":"Dataset!A27","v":"2014-02-01"},{"$f":"Dataset!B27","v":2014},{"$f":"Dataset!C27","v":2},{"$f":"Dataset!I27","v":4696800.3021380147},{"$f":"E15","v":525.4},{"$f":"F15","v":0},{"$f":"Dataset!AR27","v":28},{"$f":"Dataset!BK27","v":0},{"$f":"Dataset!BI27","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E27*$V$11","v":1114886.2250256201},{"$f":"F27*$V$12","v":0},{"$f":"G27*$V$13","v":2714271.7918761508},{"$f":"H27*$V$14","v":0},{"$f":"I27*$V$15","v":0},{"$f":"SUM(K27:P27)","v":4321397.4686579984}]
[{"$f":"Dataset!A28","v":"2014-03-01"},{"$f":"Dataset!B28","v":2014},{"$f":"Dataset!C28","v":3},{"$f":"Dataset!I28","v":4775215.0354864215},{"$f":"E16","v":437.1},{"$f":"F16","v":1.4700000000000002},{"$f":"Dataset!AR28","v":31},{"$f":"Dataset!BK28","v":0},{"$f":"Dataset!BI28","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E28*$V$11","v":927515.73840635433},{"$f":"F28*$V$12","v":4976.8436059438245},{"$f":"G28*$V$13","v":3005086.6267200243},{"$f":"H28*$V$14","v":0},{"$f":"I28*$V$15","v":-77441.670344359605},{"$f":"SUM(K28:P28)","v":4352376.9901441904}]
[{"$f":"Dataset!A29","v":"2014-04-01"},{"$f":"Dataset!B29","v":2014},{"$f":"Dataset!C29","v":4},{"$f":"Dataset!I29","v":3984897.527234789},{"$f":"E17","v":264.39999999999998},{"$f":"F17","v":2.58},{"$f":"Dataset!AR29","v":30},{"$f":"Dataset!BK29","v":0},{"$f":"Dataset!BI29","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E29*$V$11","v":561050.47182484565},{"$f":"F29*$V$12","v":8734.8683696156913},{"$f":"G29*$V$13","v":2908148.3484387333},{"$f":"H29*$V$14","v":0},{"$f":"I29*$V$15","v":-77441.670344359605},{"$f":"SUM(K29:P29)","v":3892731.4700450618}]
[{"$f":"Dataset!A30","v":"2014-05-01"},{"$f":"Dataset!B30","v":2014},{"$f":"Dataset!C30","v":5},{"$f":"Dataset!I30","v":3729445.114237207},{"$f":"E18","v":95.570000000000007},{"$f":"F18","v":46.33},{"$f":"Dataset!AR30","v":31},{"$f":"Dataset!BK30","v":0},{"$f":"Dataset!BI30","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E30*$V$11","v":202797.25261838318},{"$f":"F30*$V$12","v":156855.21378461045},{"$f":"G30*$V$13","v":3005086.6267200243},{"$f":"H30*$V$14","v":0},{"$f":"I30*$V$15","v":-77441.670344359605},{"$f":"SUM(K30:P30)","v":3779536.8745348849}]
[{"$f":"Dataset!A31","v":"2014-06-01"},{"$f":"Dataset!B31","v":2014},{"$f":"Dataset!C31","v":6},{"$f":"Dataset!I31","v":3672851.1716306908},{"$f":"E19","v":11.73},{"$f":"F19","v":113.05999999999999},{"$f":"Dataset!AR31","v":30},{"$f":"Dataset!BK31","v":0},{"$f":"Dataset!BI31","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E31*$V$11","v":24890.779253046298},{"$f":"F31*$V$12","v":382776.82863129844},{"$f":"G31*$V$13","v":2908148.3484387333},{"$f":"H31*$V$14","v":0},{"$f":"I31*$V$15","v":0},{"$f":"SUM(K31:P31)","v":3808055.4080793047}]
[{"$f":"Dataset!A32","v":"2014-07-01"},{"$f":"Dataset!B32","v":2014},{"$f":"Dataset!C32","v":7},{"$f":"Dataset!I32","v":3898577.2674127915},{"$f":"E20","v":0},{"$f":"F20","v":211.26999999999998},{"$f":"Dataset!AR32","v":31},{"$f":"Dataset!BK32","v":0},{"$f":"Dataset!BI32","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E32*$V$11","v":0},{"$f":"F32*$V$12","v":715277.38001887861},{"$f":"G32*$V$13","v":3005086.6267200243},{"$f":"H32*$V$14","v":0},{"$f":"I32*$V$15","v":0},{"$f":"SUM(K32:P32)","v":4212603.4584951298}]
[{"$f":"Dataset!A33","v":"2014-08-01"},{"$f":"Dataset!B33","v":2014},{"$f":"Dataset!C33","v":8},{"$f":"Dataset!I33","v":3863892.5240839021},{"$f":"E21","v":0.13},{"$f":"F21","v":198.38000000000002},{"$f":"Dataset!AR33","v":31},{"$f":"Dataset!BK33","v":0},{"$f":"Dataset!BI33","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E33*$V$11","v":275.85688856743553},{"$f":"F33*$V$12","v":671636.89424975228},{"$f":"G33*$V$13","v":3005086.6267200243},{"$f":"H33*$V$14","v":0},{"$f":"I33*$V$15","v":0},{"$f":"SUM(K33:P33)","v":4169238.8296145713}]
[{"$f":"Dataset!A34","v":"2014-09-01"},{"$f":"Dataset!B34","v":2014},{"$f":"Dataset!C34","v":9},{"$f":"Dataset!I34","v":3629378.121109474},{"$f":"E22","v":16.16},{"$f":"F22","v":100.94000000000001},{"$f":"Dataset!AR34","v":30},{"$f":"Dataset!BK34","v":0},{"$f":"Dataset!BI34","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E34*$V$11","v":34291.133224998135},{"$f":"F34*$V$12","v":341743.26094147592},{"$f":"G34*$V$13","v":2908148.3484387333},{"$f":"H34*$V$14","v":0},{"$f":"I34*$V$15","v":-77441.670344359605},{"$f":"SUM(K34:P34)","v":3698980.5240170746}]
[{"$f":"Dataset!A35","v":"2014-10-01"},{"$f":"Dataset!B35","v":2014},{"$f":"Dataset!C35","v":10},{"$f":"Dataset!I35","v":3700224.6664129174},{"$f":"E23","v":124.66000000000001},{"$f":"F23","v":24.5},{"$f":"Dataset!AR35","v":31},{"$f":"Dataset!BK35","v":0},{"$f":"Dataset!BI35","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E35*$V$11","v":264525.53637551161},{"$f":"F35*$V$12","v":82947.393432397061},{"$f":"G35*$V$13","v":3005086.6267200243},{"$f":"H35*$V$14","v":0},{"$f":"I35*$V$15","v":-77441.670344359605},{"$f":"SUM(K35:P35)","v":3767357.3379398002}]
[{"$f":"Dataset!A36","v":"2014-11-01"},{"$f":"Dataset!B36","v":2014},{"$f":"Dataset!C36","v":11},{"$f":"Dataset!I36","v":4022354.9551884052},{"$f":"E24","v":308.05},{"$f":"F24","v":3.4800000000000004},{"$f":"Dataset!AR36","v":30},{"$f":"Dataset!BK36","v":0},{"$f":"Dataset!BI36","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E36*$V$11","v":653674.72710152704},{"$f":"F36*$V$12","v":11781.915475295584},{"$f":"G36*$V$13","v":2908148.3484387333},{"$f":"H36*$V$14","v":0},{"$f":"I36*$V$15","v":-77441.670344359605},{"$f":"SUM(K36:P36)","v":3988402.7724274234}]
[{"$f":"Dataset!A37","v":"2014-12-01"},{"$f":"Dataset!B37","v":2014},{"$f":"Dataset!C37","v":12},{"$f":"Dataset!I37","v":4501351.3283059318},{"$f":"E25","v":461.6},{"$f":"F25","v":0},{"$f":"Dataset!AR37","v":31},{"$f":"Dataset!BK37","v":0},{"$f":"Dataset!BI37","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E37*$V$11","v":979504.15202098642},{"$f":"F37*$V$12","v":0},{"$f":"G37*$V$13","v":3005086.6267200243},{"$f":"H37*$V$14","v":0},{"$f":"I37*$V$15","v":0},{"$f":"SUM(K37:P37)","v":4476830.2304972373}]
[{"$f":"Dataset!A38","v":"2015-01-01"},{"$f":"Dataset!B38","v":2015},{"$f":"Dataset!C38","v":1},{"$f":"Dataset!I38","v":4986015.2798915301},{"$f":"E26","v":572.42999999999995},{"$f":"F26","v":0},{"$f":"Dataset!AR38","v":31},{"$f":"Dataset!BK38","v":0},{"$f":"Dataset!BI38","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E38*$V$11","v":1214682.7594050546},{"$f":"F38*$V$12","v":0},{"$f":"G38*$V$13","v":3005086.6267200243},{"$f":"H38*$V$14","v":0},{"$f":"I38*$V$15","v":0},{"$f":"SUM(K38:P38)","v":4712008.8378813062}]
[{"$f":"Dataset!A39","v":"2015-02-01"},{"$f":"Dataset!B39","v":2015},{"$f":"Dataset!C39","v":2},{"$f":"Dataset!I39","v":4697318.9856821401},{"$f":"E27","v":525.4},{"$f":"F27","v":0},{"$f":"Dataset!AR39","v":28},{"$f":"Dataset!BK39","v":0},{"$f":"Dataset!BI39","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E39*$V$11","v":1114886.2250256201},{"$f":"F39*$V$12","v":0},{"$f":"G39*$V$13","v":2714271.7918761508},{"$f":"H39*$V$14","v":0},{"$f":"I39*$V$15","v":0},{"$f":"SUM(K39:P39)","v":4321397.4686579984}]
[{"$f":"Dataset!A40","v":"2015-03-01"},{"$f":"Dataset!B40","v":2015},{"$f":"Dataset!C40","v":3},{"$f":"Dataset!I40","v":4654228.7527321167},{"$f":"E28","v":437.1},{"$f":"F28","v":1.4700000000000002},{"$f":"Dataset!AR40","v":31},{"$f":"Dataset!BK40","v":0},{"$f":"Dataset!BI40","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E40*$V$11","v":927515.73840635433},{"$f":"F40*$V$12","v":4976.8436059438245},{"$f":"G40*$V$13","v":3005086.6267200243},{"$f":"H40*$V$14","v":0},{"$f":"I40*$V$15","v":-77441.670344359605},{"$f":"SUM(K40:P40)","v":4352376.9901441904}]
[{"$f":"Dataset!A41","v":"2015-04-01"},{"$f":"Dataset!B41","v":2015},{"$f":"Dataset!C41","v":4},{"$f":"Dataset!I41","v":3829853.4078636072},{"$f":"E29","v":264.39999999999998},{"$f":"F29","v":2.58},{"$f":"Dataset!AR41","v":30},{"$f":"Dataset!BK41","v":0},{"$f":"Dataset!BI41","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E41*$V$11","v":561050.47182484565},{"$f":"F41*$V$12","v":8734.8683696156913},{"$f":"G41*$V$13","v":2908148.3484387333},{"$f":"H41*$V$14","v":0},{"$f":"I41*$V$15","v":-77441.670344359605},{"$f":"SUM(K41:P41)","v":3892731.4700450618}]
[{"$f":"Dataset!A42","v":"2015-05-01"},{"$f":"Dataset!B42","v":2015},{"$f":"Dataset!C42","v":5},{"$f":"Dataset!I42","v":3733382.6132738465},{"$f":"E30","v":95.570000000000007},{"$f":"F30","v":46.33},{"$f":"Dataset!AR42","v":31},{"$f":"Dataset!BK42","v":0},{"$f":"Dataset!BI42","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E42*$V$11","v":202797.25261838318},{"$f":"F42*$V$12","v":156855.21378461045},{"$f":"G42*$V$13","v":3005086.6267200243},{"$f":"H42*$V$14","v":0},{"$f":"I42*$V$15","v":-77441.670344359605},{"$f":"SUM(K42:P42)","v":3779536.8745348849}]
[{"$f":"Dataset!A43","v":"2015-06-01"},{"$f":"Dataset!B43","v":2015},{"$f":"Dataset!C43","v":6},{"$f":"Dataset!I43","v":3691947.6028069244},{"$f":"E31","v":11.73},{"$f":"F31","v":113.05999999999999},{"$f":"Dataset!AR43","v":30},{"$f":"Dataset!BK43","v":0},{"$f":"Dataset!BI43","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E43*$V$11","v":24890.779253046298},{"$f":"F43*$V$12","v":382776.82863129844},{"$f":"G43*$V$13","v":2908148.3484387333},{"$f":"H43*$V$14","v":0},{"$f":"I43*$V$15","v":0},{"$f":"SUM(K43:P43)","v":3808055.4080793047}]
[{"$f":"Dataset!A44","v":"2015-07-01"},{"$f":"Dataset!B44","v":2015},{"$f":"Dataset!C44","v":7},{"$f":"Dataset!I44","v":4034145.43501984},{"$f":"E32","v":0},{"$f":"F32","v":211.26999999999998},{"$f":"Dataset!AR44","v":31},{"$f":"Dataset!BK44","v":0},{"$f":"Dataset!BI44","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E44*$V$11","v":0},{"$f":"F44*$V$12","v":715277.38001887861},{"$f":"G44*$V$13","v":3005086.6267200243},{"$f":"H44*$V$14","v":0},{"$f":"I44*$V$15","v":0},{"$f":"SUM(K44:P44)","v":4212603.4584951298}]
[{"$f":"Dataset!A45","v":"2015-08-01"},{"$f":"Dataset!B45","v":2015},{"$f":"Dataset!C45","v":8},{"$f":"Dataset!I45","v":4109881.6158903609},{"$f":"E33","v":0.13},{"$f":"F33","v":198.38000000000002},{"$f":"Dataset!AR45","v":31},{"$f":"Dataset!BK45","v":0},{"$f":"Dataset!BI45","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E45*$V$11","v":275.85688856743553},{"$f":"F45*$V$12","v":671636.89424975228},{"$f":"G45*$V$13","v":3005086.6267200243},{"$f":"H45*$V$14","v":0},{"$f":"I45*$V$15","v":0},{"$f":"SUM(K45:P45)","v":4169238.8296145713}]
[{"$f":"Dataset!A46","v":"2015-09-01"},{"$f":"Dataset!B46","v":2015},{"$f":"Dataset!C46","v":9},{"$f":"Dataset!I46","v":3781092.9406385827},{"$f":"E34","v":16.16},{"$f":"F34","v":100.94000000000001},{"$f":"Dataset!AR46","v":30},{"$f":"Dataset!BK46","v":0},{"$f":"Dataset!BI46","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E46*$V$11","v":34291.133224998135},{"$f":"F46*$V$12","v":341743.26094147592},{"$f":"G46*$V$13","v":2908148.3484387333},{"$f":"H46*$V$14","v":0},{"$f":"I46*$V$15","v":-77441.670344359605},{"$f":"SUM(K46:P46)","v":3698980.5240170746}]
[{"$f":"Dataset!A47","v":"2015-10-01"},{"$f":"Dataset!B47","v":2015},{"$f":"Dataset!C47","v":10},{"$f":"Dataset!I47","v":3600682.5601617452},{"$f":"E35","v":124.66000000000001},{"$f":"F35","v":24.5},{"$f":"Dataset!AR47","v":31},{"$f":"Dataset!BK47","v":0},{"$f":"Dataset!BI47","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E47*$V$11","v":264525.53637551161},{"$f":"F47*$V$12","v":82947.393432397061},{"$f":"G47*$V$13","v":3005086.6267200243},{"$f":"H47*$V$14","v":0},{"$f":"I47*$V$15","v":-77441.670344359605},{"$f":"SUM(K47:P47)","v":3767357.3379398002}]
[{"$f":"Dataset!A48","v":"2015-11-01"},{"$f":"Dataset!B48","v":2015},{"$f":"Dataset!C48","v":11},{"$f":"Dataset!I48","v":3657641.8932049824},{"$f":"E36","v":308.05},{"$f":"F36","v":3.4800000000000004},{"$f":"Dataset!AR48","v":30},{"$f":"Dataset!BK48","v":0},{"$f":"Dataset!BI48","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E48*$V$11","v":653674.72710152704},{"$f":"F48*$V$12","v":11781.915475295584},{"$f":"G48*$V$13","v":2908148.3484387333},{"$f":"H48*$V$14","v":0},{"$f":"I48*$V$15","v":-77441.670344359605},{"$f":"SUM(K48:P48)","v":3988402.7724274234}]
[{"$f":"Dataset!A49","v":"2015-12-01"},{"$f":"Dataset!B49","v":2015},{"$f":"Dataset!C49","v":12},{"$f":"Dataset!I49","v":4059463.5386590245},{"$f":"E37","v":461.6},{"$f":"F37","v":0},{"$f":"Dataset!AR49","v":31},{"$f":"Dataset!BK49","v":0},{"$f":"Dataset!BI49","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E49*$V$11","v":979504.15202098642},{"$f":"F49*$V$12","v":0},{"$f":"G49*$V$13","v":3005086.6267200243},{"$f":"H49*$V$14","v":0},{"$f":"I49*$V$15","v":0},{"$f":"SUM(K49:P49)","v":4476830.2304972373}]
[{"$f":"Dataset!A50","v":"2016-01-01"},{"$f":"Dataset!B50","v":2016},{"$f":"Dataset!C50","v":1},{"$f":"Dataset!I50","v":4516627.3218548913},{"$f":"E38","v":572.42999999999995},{"$f":"F38","v":0},{"$f":"Dataset!AR50","v":31},{"$f":"Dataset!BK50","v":0},{"$f":"Dataset!BI50","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E50*$V$11","v":1214682.7594050546},{"$f":"F50*$V$12","v":0},{"$f":"G50*$V$13","v":3005086.6267200243},{"$f":"H50*$V$14","v":0},{"$f":"I50*$V$15","v":0},{"$f":"SUM(K50:P50)","v":4712008.8378813062}]
[{"$f":"Dataset!A51","v":"2016-02-01"},{"$f":"Dataset!B51","v":2016},{"$f":"Dataset!C51","v":2},{"$f":"Dataset!I51","v":4398912.3598470343},{"$f":"E39","v":525.4},{"$f":"F39","v":0},{"$f":"Dataset!AR51","v":29},{"$f":"Dataset!BK51","v":0},{"$f":"Dataset!BI51","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E51*$V$11","v":1114886.2250256201},{"$f":"F51*$V$12","v":0},{"$f":"G51*$V$13","v":2811210.0701574418},{"$f":"H51*$V$14","v":0},{"$f":"I51*$V$15","v":0},{"$f":"SUM(K51:P51)","v":4418335.7469392885}]
[{"$f":"Dataset!A52","v":"2016-03-01"},{"$f":"Dataset!B52","v":2016},{"$f":"Dataset!C52","v":3},{"$f":"Dataset!I52","v":4382518.5462188171},{"$f":"E40","v":437.1},{"$f":"F40","v":1.4700000000000002},{"$f":"Dataset!AR52","v":31},{"$f":"Dataset!BK52","v":0},{"$f":"Dataset!BI52","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E52*$V$11","v":927515.73840635433},{"$f":"F52*$V$12","v":4976.8436059438245},{"$f":"G52*$V$13","v":3005086.6267200243},{"$f":"H52*$V$14","v":0},{"$f":"I52*$V$15","v":-77441.670344359605},{"$f":"SUM(K52:P52)","v":4352376.9901441904}]
[{"$f":"Dataset!A53","v":"2016-04-01"},{"$f":"Dataset!B53","v":2016},{"$f":"Dataset!C53","v":4},{"$f":"Dataset!I53","v":3936228.3007480926},{"$f":"E41","v":264.39999999999998},{"$f":"F41","v":2.58},{"$f":"Dataset!AR53","v":30},{"$f":"Dataset!BK53","v":0},{"$f":"Dataset!BI53","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E53*$V$11","v":561050.47182484565},{"$f":"F53*$V$12","v":8734.8683696156913},{"$f":"G53*$V$13","v":2908148.3484387333},{"$f":"H53*$V$14","v":0},{"$f":"I53*$V$15","v":-77441.670344359605},{"$f":"SUM(K53:P53)","v":3892731.4700450618}]
[{"$f":"Dataset!A54","v":"2016-05-01"},{"$f":"Dataset!B54","v":2016},{"$f":"Dataset!C54","v":5},{"$f":"Dataset!I54","v":3882065.999861401},{"$f":"E42","v":95.570000000000007},{"$f":"F42","v":46.33},{"$f":"Dataset!AR54","v":31},{"$f":"Dataset!BK54","v":0},{"$f":"Dataset!BI54","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E54*$V$11","v":202797.25261838318},{"$f":"F54*$V$12","v":156855.21378461045},{"$f":"G54*$V$13","v":3005086.6267200243},{"$f":"H54*$V$14","v":0},{"$f":"I54*$V$15","v":-77441.670344359605},{"$f":"SUM(K54:P54)","v":3779536.8745348849}]
[{"$f":"Dataset!A55","v":"2016-06-01"},{"$f":"Dataset!B55","v":2016},{"$f":"Dataset!C55","v":6},{"$f":"Dataset!I55","v":3971752.3997143311},{"$f":"E43","v":11.73},{"$f":"F43","v":113.05999999999999},{"$f":"Dataset!AR55","v":30},{"$f":"Dataset!BK55","v":0},{"$f":"Dataset!BI55","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E55*$V$11","v":24890.779253046298},{"$f":"F55*$V$12","v":382776.82863129844},{"$f":"G55*$V$13","v":2908148.3484387333},{"$f":"H55*$V$14","v":0},{"$f":"I55*$V$15","v":0},{"$f":"SUM(K55:P55)","v":3808055.4080793047}]
[{"$f":"Dataset!A56","v":"2016-07-01"},{"$f":"Dataset!B56","v":2016},{"$f":"Dataset!C56","v":7},{"$f":"Dataset!I56","v":4377395.32819237},{"$f":"E44","v":0},{"$f":"F44","v":211.26999999999998},{"$f":"Dataset!AR56","v":31},{"$f":"Dataset!BK56","v":0},{"$f":"Dataset!BI56","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E56*$V$11","v":0},{"$f":"F56*$V$12","v":715277.38001887861},{"$f":"G56*$V$13","v":3005086.6267200243},{"$f":"H56*$V$14","v":0},{"$f":"I56*$V$15","v":0},{"$f":"SUM(K56:P56)","v":4212603.4584951298}]
[{"$f":"Dataset!A57","v":"2016-08-01"},{"$f":"Dataset!B57","v":2016},{"$f":"Dataset!C57","v":8},{"$f":"Dataset!I57","v":4416529.8174178284},{"$f":"E45","v":0.13},{"$f":"F45","v":198.38000000000002},{"$f":"Dataset!AR57","v":31},{"$f":"Dataset!BK57","v":0},{"$f":"Dataset!BI57","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E57*$V$11","v":275.85688856743553},{"$f":"F57*$V$12","v":671636.89424975228},{"$f":"G57*$V$13","v":3005086.6267200243},{"$f":"H57*$V$14","v":0},{"$f":"I57*$V$15","v":0},{"$f":"SUM(K57:P57)","v":4169238.8296145713}]
[{"$f":"Dataset!A58","v":"2016-09-01"},{"$f":"Dataset!B58","v":2016},{"$f":"Dataset!C58","v":9},{"$f":"Dataset!I58","v":3856552.5070026307},{"$f":"E46","v":16.16},{"$f":"F46","v":100.94000000000001},{"$f":"Dataset!AR58","v":30},{"$f":"Dataset!BK58","v":0},{"$f":"Dataset!BI58","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E58*$V$11","v":34291.133224998135},{"$f":"F58*$V$12","v":341743.26094147592},{"$f":"G58*$V$13","v":2908148.3484387333},{"$f":"H58*$V$14","v":0},{"$f":"I58*$V$15","v":-77441.670344359605},{"$f":"SUM(K58:P58)","v":3698980.5240170746}]
[{"$f":"Dataset!A59","v":"2016-10-01"},{"$f":"Dataset!B59","v":2016},{"$f":"Dataset!C59","v":10},{"$f":"Dataset!I59","v":3667044.9011028716},{"$f":"E47","v":124.66000000000001},{"$f":"F47","v":24.5},{"$f":"Dataset!AR59","v":31},{"$f":"Dataset!BK59","v":0},{"$f":"Dataset!BI59","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E59*$V$11","v":264525.53637551161},{"$f":"F59*$V$12","v":82947.393432397061},{"$f":"G59*$V$13","v":3005086.6267200243},{"$f":"H59*$V$14","v":0},{"$f":"I59*$V$15","v":-77441.670344359605},{"$f":"SUM(K59:P59)","v":3767357.3379398002}]
[{"$f":"Dataset!A60","v":"2016-11-01"},{"$f":"Dataset!B60","v":2016},{"$f":"Dataset!C60","v":11},{"$f":"Dataset!I60","v":3838626.0618794416},{"$f":"E48","v":308.05},{"$f":"F48","v":3.4800000000000004},{"$f":"Dataset!AR60","v":30},{"$f":"Dataset!BK60","v":0},{"$f":"Dataset!BI60","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E60*$V$11","v":653674.72710152704},{"$f":"F60*$V$12","v":11781.915475295584},{"$f":"G60*$V$13","v":2908148.3484387333},{"$f":"H60*$V$14","v":0},{"$f":"I60*$V$15","v":-77441.670344359605},{"$f":"SUM(K60:P60)","v":3988402.7724274234}]
[{"$f":"Dataset!A61","v":"2016-12-01"},{"$f":"Dataset!B61","v":2016},{"$f":"Dataset!C61","v":12},{"$f":"Dataset!I61","v":4440752.6418312769},{"$f":"E49","v":461.6},{"$f":"F49","v":0},{"$f":"Dataset!AR61","v":31},{"$f":"Dataset!BK61","v":0},{"$f":"Dataset!BI61","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E61*$V$11","v":979504.15202098642},{"$f":"F61*$V$12","v":0},{"$f":"G61*$V$13","v":3005086.6267200243},{"$f":"H61*$V$14","v":0},{"$f":"I61*$V$15","v":0},{"$f":"SUM(K61:P61)","v":4476830.2304972373}]
[{"$f":"Dataset!A62","v":"2017-01-01"},{"$f":"Dataset!B62","v":2017},{"$f":"Dataset!C62","v":1},{"$f":"Dataset!I62","v":4569699.409205813},{"$f":"E50","v":572.42999999999995},{"$f":"F50","v":0},{"$f":"Dataset!AR62","v":31},{"$f":"Dataset!BK62","v":0},{"$f":"Dataset!BI62","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E62*$V$11","v":1214682.7594050546},{"$f":"F62*$V$12","v":0},{"$f":"G62*$V$13","v":3005086.6267200243},{"$f":"H62*$V$14","v":0},{"$f":"I62*$V$15","v":0},{"$f":"SUM(K62:P62)","v":4712008.8378813062}]
[{"$f":"Dataset!A63","v":"2017-02-01"},{"$f":"Dataset!B63","v":2017},{"$f":"Dataset!C63","v":2},{"$f":"Dataset!I63","v":4142706.6800648021},{"$f":"E51","v":525.4},{"$f":"F51","v":0},{"$f":"Dataset!AR63","v":28},{"$f":"Dataset!BK63","v":0},{"$f":"Dataset!BI63","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E63*$V$11","v":1114886.2250256201},{"$f":"F63*$V$12","v":0},{"$f":"G63*$V$13","v":2714271.7918761508},{"$f":"H63*$V$14","v":0},{"$f":"I63*$V$15","v":0},{"$f":"SUM(K63:P63)","v":4321397.4686579984}]
[{"$f":"Dataset!A64","v":"2017-03-01"},{"$f":"Dataset!B64","v":2017},{"$f":"Dataset!C64","v":3},{"$f":"Dataset!I64","v":4420722.5179042667},{"$f":"E52","v":437.1},{"$f":"F52","v":1.4700000000000002},{"$f":"Dataset!AR64","v":31},{"$f":"Dataset!BK64","v":0},{"$f":"Dataset!BI64","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E64*$V$11","v":927515.73840635433},{"$f":"F64*$V$12","v":4976.8436059438245},{"$f":"G64*$V$13","v":3005086.6267200243},{"$f":"H64*$V$14","v":0},{"$f":"I64*$V$15","v":-77441.670344359605},{"$f":"SUM(K64:P64)","v":4352376.9901441904}]
[{"$f":"Dataset!A65","v":"2017-04-01"},{"$f":"Dataset!B65","v":2017},{"$f":"Dataset!C65","v":4},{"$f":"Dataset!I65","v":3746165.316464107},{"$f":"E53","v":264.39999999999998},{"$f":"F53","v":2.58},{"$f":"Dataset!AR65","v":30},{"$f":"Dataset!BK65","v":0},{"$f":"Dataset!BI65","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E65*$V$11","v":561050.47182484565},{"$f":"F65*$V$12","v":8734.8683696156913},{"$f":"G65*$V$13","v":2908148.3484387333},{"$f":"H65*$V$14","v":0},{"$f":"I65*$V$15","v":-77441.670344359605},{"$f":"SUM(K65:P65)","v":3892731.4700450618}]
[{"$f":"Dataset!A66","v":"2017-05-01"},{"$f":"Dataset!B66","v":2017},{"$f":"Dataset!C66","v":5},{"$f":"Dataset!I66","v":3718628.0478982534},{"$f":"E54","v":95.570000000000007},{"$f":"F54","v":46.33},{"$f":"Dataset!AR66","v":31},{"$f":"Dataset!BK66","v":0},{"$f":"Dataset!BI66","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E66*$V$11","v":202797.25261838318},{"$f":"F66*$V$12","v":156855.21378461045},{"$f":"G66*$V$13","v":3005086.6267200243},{"$f":"H66*$V$14","v":0},{"$f":"I66*$V$15","v":-77441.670344359605},{"$f":"SUM(K66:P66)","v":3779536.8745348849}]
[{"$f":"Dataset!A67","v":"2017-06-01"},{"$f":"Dataset!B67","v":2017},{"$f":"Dataset!C67","v":6},{"$f":"Dataset!I67","v":3720664.9952587364},{"$f":"E55","v":11.73},{"$f":"F55","v":113.05999999999999},{"$f":"Dataset!AR67","v":30},{"$f":"Dataset!BK67","v":0},{"$f":"Dataset!BI67","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E67*$V$11","v":24890.779253046298},{"$f":"F67*$V$12","v":382776.82863129844},{"$f":"G67*$V$13","v":2908148.3484387333},{"$f":"H67*$V$14","v":0},{"$f":"I67*$V$15","v":0},{"$f":"SUM(K67:P67)","v":3808055.4080793047}]
[{"$f":"Dataset!A68","v":"2017-07-01"},{"$f":"Dataset!B68","v":2017},{"$f":"Dataset!C68","v":7},{"$f":"Dataset!I68","v":4039051.4305088348},{"$f":"E56","v":0},{"$f":"F56","v":211.26999999999998},{"$f":"Dataset!AR68","v":31},{"$f":"Dataset!BK68","v":0},{"$f":"Dataset!BI68","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E68*$V$11","v":0},{"$f":"F68*$V$12","v":715277.38001887861},{"$f":"G68*$V$13","v":3005086.6267200243},{"$f":"H68*$V$14","v":0},{"$f":"I68*$V$15","v":0},{"$f":"SUM(K68:P68)","v":4212603.4584951298}]
[{"$f":"Dataset!A69","v":"2017-08-01"},{"$f":"Dataset!B69","v":2017},{"$f":"Dataset!C69","v":8},{"$f":"Dataset!I69","v":3957158.896871632},{"$f":"E57","v":0.13},{"$f":"F57","v":198.38000000000002},{"$f":"Dataset!AR69","v":31},{"$f":"Dataset!BK69","v":0},{"$f":"Dataset!BI69","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E69*$V$11","v":275.85688856743553},{"$f":"F69*$V$12","v":671636.89424975228},{"$f":"G69*$V$13","v":3005086.6267200243},{"$f":"H69*$V$14","v":0},{"$f":"I69*$V$15","v":0},{"$f":"SUM(K69:P69)","v":4169238.8296145713}]
[{"$f":"Dataset!A70","v":"2017-09-01"},{"$f":"Dataset!B70","v":2017},{"$f":"Dataset!C70","v":9},{"$f":"Dataset!I70","v":3677729.7965616127},{"$f":"E58","v":16.16},{"$f":"F58","v":100.94000000000001},{"$f":"Dataset!AR70","v":30},{"$f":"Dataset!BK70","v":0},{"$f":"Dataset!BI70","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E70*$V$11","v":34291.133224998135},{"$f":"F70*$V$12","v":341743.26094147592},{"$f":"G70*$V$13","v":2908148.3484387333},{"$f":"H70*$V$14","v":0},{"$f":"I70*$V$15","v":-77441.670344359605},{"$f":"SUM(K70:P70)","v":3698980.5240170746}]
[{"$f":"Dataset!A71","v":"2017-10-01"},{"$f":"Dataset!B71","v":2017},{"$f":"Dataset!C71","v":10},{"$f":"Dataset!I71","v":3685281.3525444269},{"$f":"E59","v":124.66000000000001},{"$f":"F59","v":24.5},{"$f":"Dataset!AR71","v":31},{"$f":"Dataset!BK71","v":0},{"$f":"Dataset!BI71","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E71*$V$11","v":264525.53637551161},{"$f":"F71*$V$12","v":82947.393432397061},{"$f":"G71*$V$13","v":3005086.6267200243},{"$f":"H71*$V$14","v":0},{"$f":"I71*$V$15","v":-77441.670344359605},{"$f":"SUM(K71:P71)","v":3767357.3379398002}]
[{"$f":"Dataset!A72","v":"2017-11-01"},{"$f":"Dataset!B72","v":2017},{"$f":"Dataset!C72","v":11},{"$f":"Dataset!I72","v":3921496.9238223634},{"$f":"E60","v":308.05},{"$f":"F60","v":3.4800000000000004},{"$f":"Dataset!AR72","v":30},{"$f":"Dataset!BK72","v":0},{"$f":"Dataset!BI72","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E72*$V$11","v":653674.72710152704},{"$f":"F72*$V$12","v":11781.915475295584},{"$f":"G72*$V$13","v":2908148.3484387333},{"$f":"H72*$V$14","v":0},{"$f":"I72*$V$15","v":-77441.670344359605},{"$f":"SUM(K72:P72)","v":3988402.7724274234}]
[{"$f":"Dataset!A73","v":"2017-12-01"},{"$f":"Dataset!B73","v":2017},{"$f":"Dataset!C73","v":12},{"$f":"Dataset!I73","v":4595129.8230018634},{"$f":"E61","v":461.6},{"$f":"F61","v":0},{"$f":"Dataset!AR73","v":31},{"$f":"Dataset!BK73","v":0},{"$f":"Dataset!BI73","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E73*$V$11","v":979504.15202098642},{"$f":"F73*$V$12","v":0},{"$f":"G73*$V$13","v":3005086.6267200243},{"$f":"H73*$V$14","v":0},{"$f":"I73*$V$15","v":0},{"$f":"SUM(K73:P73)","v":4476830.2304972373}]
[{"$f":"Dataset!A74","v":"2018-01-01"},{"$f":"Dataset!B74","v":2018},{"$f":"Dataset!C74","v":1},{"$f":"Dataset!I74","v":4897843.7919995766},{"$f":"E62","v":572.42999999999995},{"$f":"F62","v":0},{"$f":"Dataset!AR74","v":31},{"$f":"Dataset!BK74","v":0},{"$f":"Dataset!BI74","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E74*$V$11","v":1214682.7594050546},{"$f":"F74*$V$12","v":0},{"$f":"G74*$V$13","v":3005086.6267200243},{"$f":"H74*$V$14","v":0},{"$f":"I74*$V$15","v":0},{"$f":"SUM(K74:P74)","v":4712008.8378813062}]
[{"$f":"Dataset!A75","v":"2018-02-01"},{"$f":"Dataset!B75","v":2018},{"$f":"Dataset!C75","v":2},{"$f":"Dataset!I75","v":4242271.8631942412},{"$f":"E63","v":525.4},{"$f":"F63","v":0},{"$f":"Dataset!AR75","v":28},{"$f":"Dataset!BK75","v":0},{"$f":"Dataset!BI75","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E75*$V$11","v":1114886.2250256201},{"$f":"F75*$V$12","v":0},{"$f":"G75*$V$13","v":2714271.7918761508},{"$f":"H75*$V$14","v":0},{"$f":"I75*$V$15","v":0},{"$f":"SUM(K75:P75)","v":4321397.4686579984}]
[{"$f":"Dataset!A76","v":"2018-03-01"},{"$f":"Dataset!B76","v":2018},{"$f":"Dataset!C76","v":3},{"$f":"Dataset!I76","v":4393414.6358605297},{"$f":"E64","v":437.1},{"$f":"F64","v":1.4700000000000002},{"$f":"Dataset!AR76","v":31},{"$f":"Dataset!BK76","v":0},{"$f":"Dataset!BI76","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E76*$V$11","v":927515.73840635433},{"$f":"F76*$V$12","v":4976.8436059438245},{"$f":"G76*$V$13","v":3005086.6267200243},{"$f":"H76*$V$14","v":0},{"$f":"I76*$V$15","v":-77441.670344359605},{"$f":"SUM(K76:P76)","v":4352376.9901441904}]
[{"$f":"Dataset!A77","v":"2018-04-01"},{"$f":"Dataset!B77","v":2018},{"$f":"Dataset!C77","v":4},{"$f":"Dataset!I77","v":3958411.1406383985},{"$f":"E65","v":264.39999999999998},{"$f":"F65","v":2.58},{"$f":"Dataset!AR77","v":30},{"$f":"Dataset!BK77","v":0},{"$f":"Dataset!BI77","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E77*$V$11","v":561050.47182484565},{"$f":"F77*$V$12","v":8734.8683696156913},{"$f":"G77*$V$13","v":2908148.3484387333},{"$f":"H77*$V$14","v":0},{"$f":"I77*$V$15","v":-77441.670344359605},{"$f":"SUM(K77:P77)","v":3892731.4700450618}]
[{"$f":"Dataset!A78","v":"2018-05-01"},{"$f":"Dataset!B78","v":2018},{"$f":"Dataset!C78","v":5},{"$f":"Dataset!I78","v":3808500.9931277251},{"$f":"E66","v":95.570000000000007},{"$f":"F66","v":46.33},{"$f":"Dataset!AR78","v":31},{"$f":"Dataset!BK78","v":0},{"$f":"Dataset!BI78","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E78*$V$11","v":202797.25261838318},{"$f":"F78*$V$12","v":156855.21378461045},{"$f":"G78*$V$13","v":3005086.6267200243},{"$f":"H78*$V$14","v":0},{"$f":"I78*$V$15","v":-77441.670344359605},{"$f":"SUM(K78:P78)","v":3779536.8745348849}]
[{"$f":"Dataset!A79","v":"2018-06-01"},{"$f":"Dataset!B79","v":2018},{"$f":"Dataset!C79","v":6},{"$f":"Dataset!I79","v":3893900.6541524432},{"$f":"E67","v":11.73},{"$f":"F67","v":113.05999999999999},{"$f":"Dataset!AR79","v":30},{"$f":"Dataset!BK79","v":0},{"$f":"Dataset!BI79","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E79*$V$11","v":24890.779253046298},{"$f":"F79*$V$12","v":382776.82863129844},{"$f":"G79*$V$13","v":2908148.3484387333},{"$f":"H79*$V$14","v":0},{"$f":"I79*$V$15","v":0},{"$f":"SUM(K79:P79)","v":3808055.4080793047}]
[{"$f":"Dataset!A80","v":"2018-07-01"},{"$f":"Dataset!B80","v":2018},{"$f":"Dataset!C80","v":7},{"$f":"Dataset!I80","v":4336116.8724490497},{"$f":"E68","v":0},{"$f":"F68","v":211.26999999999998},{"$f":"Dataset!AR80","v":31},{"$f":"Dataset!BK80","v":0},{"$f":"Dataset!BI80","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E80*$V$11","v":0},{"$f":"F80*$V$12","v":715277.38001887861},{"$f":"G80*$V$13","v":3005086.6267200243},{"$f":"H80*$V$14","v":0},{"$f":"I80*$V$15","v":0},{"$f":"SUM(K80:P80)","v":4212603.4584951298}]
[{"$f":"Dataset!A81","v":"2018-08-01"},{"$f":"Dataset!B81","v":2018},{"$f":"Dataset!C81","v":8},{"$f":"Dataset!I81","v":4365420.8643699661},{"$f":"E69","v":0.13},{"$f":"F69","v":198.38000000000002},{"$f":"Dataset!AR81","v":31},{"$f":"Dataset!BK81","v":0},{"$f":"Dataset!BI81","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E81*$V$11","v":275.85688856743553},{"$f":"F81*$V$12","v":671636.89424975228},{"$f":"G81*$V$13","v":3005086.6267200243},{"$f":"H81*$V$14","v":0},{"$f":"I81*$V$15","v":0},{"$f":"SUM(K81:P81)","v":4169238.8296145713}]
[{"$f":"Dataset!A82","v":"2018-09-01"},{"$f":"Dataset!B82","v":2018},{"$f":"Dataset!C82","v":9},{"$f":"Dataset!I82","v":3882536.8982324735},{"$f":"E70","v":16.16},{"$f":"F70","v":100.94000000000001},{"$f":"Dataset!AR82","v":30},{"$f":"Dataset!BK82","v":0},{"$f":"Dataset!BI82","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E82*$V$11","v":34291.133224998135},{"$f":"F82*$V$12","v":341743.26094147592},{"$f":"G82*$V$13","v":2908148.3484387333},{"$f":"H82*$V$14","v":0},{"$f":"I82*$V$15","v":-77441.670344359605},{"$f":"SUM(K82:P82)","v":3698980.5240170746}]
[{"$f":"Dataset!A83","v":"2018-10-01"},{"$f":"Dataset!B83","v":2018},{"$f":"Dataset!C83","v":10},{"$f":"Dataset!I83","v":3834895.5866829413},{"$f":"E71","v":124.66000000000001},{"$f":"F71","v":24.5},{"$f":"Dataset!AR83","v":31},{"$f":"Dataset!BK83","v":0},{"$f":"Dataset!BI83","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E83*$V$11","v":264525.53637551161},{"$f":"F83*$V$12","v":82947.393432397061},{"$f":"G83*$V$13","v":3005086.6267200243},{"$f":"H83*$V$14","v":0},{"$f":"I83*$V$15","v":-77441.670344359605},{"$f":"SUM(K83:P83)","v":3767357.3379398002}]
[{"$f":"Dataset!A84","v":"2018-11-01"},{"$f":"Dataset!B84","v":2018},{"$f":"Dataset!C84","v":11},{"$f":"Dataset!I84","v":4162077.1077082874},{"$f":"E72","v":308.05},{"$f":"F72","v":3.4800000000000004},{"$f":"Dataset!AR84","v":30},{"$f":"Dataset!BK84","v":0},{"$f":"Dataset!BI84","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E84*$V$11","v":653674.72710152704},{"$f":"F84*$V$12","v":11781.915475295584},{"$f":"G84*$V$13","v":2908148.3484387333},{"$f":"H84*$V$14","v":0},{"$f":"I84*$V$15","v":-77441.670344359605},{"$f":"SUM(K84:P84)","v":3988402.7724274234}]
[{"$f":"Dataset!A85","v":"2018-12-01"},{"$f":"Dataset!B85","v":2018},{"$f":"Dataset!C85","v":12},{"$f":"Dataset!I85","v":4545344.3935014931},{"$f":"E73","v":461.6},{"$f":"F73","v":0},{"$f":"Dataset!AR85","v":31},{"$f":"Dataset!BK85","v":0},{"$f":"Dataset!BI85","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E85*$V$11","v":979504.15202098642},{"$f":"F85*$V$12","v":0},{"$f":"G85*$V$13","v":3005086.6267200243},{"$f":"H85*$V$14","v":0},{"$f":"I85*$V$15","v":0},{"$f":"SUM(K85:P85)","v":4476830.2304972373}]
[{"$f":"Dataset!A86","v":"2019-01-01"},{"$f":"Dataset!B86","v":2019},{"$f":"Dataset!C86","v":1},{"$f":"Dataset!I86","v":4879949.6026473809},{"$f":"E74","v":572.42999999999995},{"$f":"F74","v":0},{"$f":"Dataset!AR86","v":31},{"$f":"Dataset!BK86","v":0},{"$f":"Dataset!BI86","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E86*$V$11","v":1214682.7594050546},{"$f":"F86*$V$12","v":0},{"$f":"G86*$V$13","v":3005086.6267200243},{"$f":"H86*$V$14","v":0},{"$f":"I86*$V$15","v":0},{"$f":"SUM(K86:P86)","v":4712008.8378813062}]
[{"$f":"Dataset!A87","v":"2019-02-01"},{"$f":"Dataset!B87","v":2019},{"$f":"Dataset!C87","v":2},{"$f":"Dataset!I87","v":4497392.7506717611},{"$f":"E75","v":525.4},{"$f":"F75","v":0},{"$f":"Dataset!AR87","v":28},{"$f":"Dataset!BK87","v":0},{"$f":"Dataset!BI87","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E87*$V$11","v":1114886.2250256201},{"$f":"F87*$V$12","v":0},{"$f":"G87*$V$13","v":2714271.7918761508},{"$f":"H87*$V$14","v":0},{"$f":"I87*$V$15","v":0},{"$f":"SUM(K87:P87)","v":4321397.4686579984}]
[{"$f":"Dataset!A88","v":"2019-03-01"},{"$f":"Dataset!B88","v":2019},{"$f":"Dataset!C88","v":3},{"$f":"Dataset!I88","v":4563540.5697391173},{"$f":"E76","v":437.1},{"$f":"F76","v":1.4700000000000002},{"$f":"Dataset!AR88","v":31},{"$f":"Dataset!BK88","v":0},{"$f":"Dataset!BI88","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E88*$V$11","v":927515.73840635433},{"$f":"F88*$V$12","v":4976.8436059438245},{"$f":"G88*$V$13","v":3005086.6267200243},{"$f":"H88*$V$14","v":0},{"$f":"I88*$V$15","v":-77441.670344359605},{"$f":"SUM(K88:P88)","v":4352376.9901441904}]
[{"$f":"Dataset!A89","v":"2019-04-01"},{"$f":"Dataset!B89","v":2019},{"$f":"Dataset!C89","v":4},{"$f":"Dataset!I89","v":3900761.6088840542},{"$f":"E77","v":264.39999999999998},{"$f":"F77","v":2.58},{"$f":"Dataset!AR89","v":30},{"$f":"Dataset!BK89","v":0},{"$f":"Dataset!BI89","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E89*$V$11","v":561050.47182484565},{"$f":"F89*$V$12","v":8734.8683696156913},{"$f":"G89*$V$13","v":2908148.3484387333},{"$f":"H89*$V$14","v":0},{"$f":"I89*$V$15","v":-77441.670344359605},{"$f":"SUM(K89:P89)","v":3892731.4700450618}]
[{"$f":"Dataset!A90","v":"2019-05-01"},{"$f":"Dataset!B90","v":2019},{"$f":"Dataset!C90","v":5},{"$f":"Dataset!I90","v":3716040.0183938816},{"$f":"E78","v":95.570000000000007},{"$f":"F78","v":46.33},{"$f":"Dataset!AR90","v":31},{"$f":"Dataset!BK90","v":0},{"$f":"Dataset!BI90","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E90*$V$11","v":202797.25261838318},{"$f":"F90*$V$12","v":156855.21378461045},{"$f":"G90*$V$13","v":3005086.6267200243},{"$f":"H90*$V$14","v":0},{"$f":"I90*$V$15","v":-77441.670344359605},{"$f":"SUM(K90:P90)","v":3779536.8745348849}]
[{"$f":"Dataset!A91","v":"2019-06-01"},{"$f":"Dataset!B91","v":2019},{"$f":"Dataset!C91","v":6},{"$f":"Dataset!I91","v":3719183.985638984},{"$f":"E79","v":11.73},{"$f":"F79","v":113.05999999999999},{"$f":"Dataset!AR91","v":30},{"$f":"Dataset!BK91","v":0},{"$f":"Dataset!BI91","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E91*$V$11","v":24890.779253046298},{"$f":"F91*$V$12","v":382776.82863129844},{"$f":"G91*$V$13","v":2908148.3484387333},{"$f":"H91*$V$14","v":0},{"$f":"I91*$V$15","v":0},{"$f":"SUM(K91:P91)","v":3808055.4080793047}]
[{"$f":"Dataset!A92","v":"2019-07-01"},{"$f":"Dataset!B92","v":2019},{"$f":"Dataset!C92","v":7},{"$f":"Dataset!I92","v":4285044.0571413217},{"$f":"E80","v":0},{"$f":"F80","v":211.26999999999998},{"$f":"Dataset!AR92","v":31},{"$f":"Dataset!BK92","v":0},{"$f":"Dataset!BI92","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E92*$V$11","v":0},{"$f":"F92*$V$12","v":715277.38001887861},{"$f":"G92*$V$13","v":3005086.6267200243},{"$f":"H92*$V$14","v":0},{"$f":"I92*$V$15","v":0},{"$f":"SUM(K92:P92)","v":4212603.4584951298}]
[{"$f":"Dataset!A93","v":"2019-08-01"},{"$f":"Dataset!B93","v":2019},{"$f":"Dataset!C93","v":8},{"$f":"Dataset!I93","v":4152696.7663902696},{"$f":"E81","v":0.13},{"$f":"F81","v":198.38000000000002},{"$f":"Dataset!AR93","v":31},{"$f":"Dataset!BK93","v":0},{"$f":"Dataset!BI93","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E93*$V$11","v":275.85688856743553},{"$f":"F93*$V$12","v":671636.89424975228},{"$f":"G93*$V$13","v":3005086.6267200243},{"$f":"H93*$V$14","v":0},{"$f":"I93*$V$15","v":0},{"$f":"SUM(K93:P93)","v":4169238.8296145713}]
[{"$f":"Dataset!A94","v":"2019-09-01"},{"$f":"Dataset!B94","v":2019},{"$f":"Dataset!C94","v":9},{"$f":"Dataset!I94","v":3719087.029326614},{"$f":"E82","v":16.16},{"$f":"F82","v":100.94000000000001},{"$f":"Dataset!AR94","v":30},{"$f":"Dataset!BK94","v":0},{"$f":"Dataset!BI94","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E94*$V$11","v":34291.133224998135},{"$f":"F94*$V$12","v":341743.26094147592},{"$f":"G94*$V$13","v":2908148.3484387333},{"$f":"H94*$V$14","v":0},{"$f":"I94*$V$15","v":-77441.670344359605},{"$f":"SUM(K94:P94)","v":3698980.5240170746}]
[{"$f":"Dataset!A95","v":"2019-10-01"},{"$f":"Dataset!B95","v":2019},{"$f":"Dataset!C95","v":10},{"$f":"Dataset!I95","v":3731695.7610593135},{"$f":"E83","v":124.66000000000001},{"$f":"F83","v":24.5},{"$f":"Dataset!AR95","v":31},{"$f":"Dataset!BK95","v":0},{"$f":"Dataset!BI95","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E95*$V$11","v":264525.53637551161},{"$f":"F95*$V$12","v":82947.393432397061},{"$f":"G95*$V$13","v":3005086.6267200243},{"$f":"H95*$V$14","v":0},{"$f":"I95*$V$15","v":-77441.670344359605},{"$f":"SUM(K95:P95)","v":3767357.3379398002}]
[{"$f":"Dataset!A96","v":"2019-11-01"},{"$f":"Dataset!B96","v":2019},{"$f":"Dataset!C96","v":11},{"$f":"Dataset!I96","v":4110042.9255021899},{"$f":"E84","v":308.05},{"$f":"F84","v":3.4800000000000004},{"$f":"Dataset!AR96","v":30},{"$f":"Dataset!BK96","v":0},{"$f":"Dataset!BI96","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E96*$V$11","v":653674.72710152704},{"$f":"F96*$V$12","v":11781.915475295584},{"$f":"G96*$V$13","v":2908148.3484387333},{"$f":"H96*$V$14","v":0},{"$f":"I96*$V$15","v":-77441.670344359605},{"$f":"SUM(K96:P96)","v":3988402.7724274234}]
[{"$f":"Dataset!A97","v":"2019-12-01"},{"$f":"Dataset!B97","v":2019},{"$f":"Dataset!C97","v":12},{"$f":"Dataset!I97","v":4497736.4761592681},{"$f":"E85","v":461.6},{"$f":"F85","v":0},{"$f":"Dataset!AR97","v":31},{"$f":"Dataset!BK97","v":0},{"$f":"Dataset!BI97","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E97*$V$11","v":979504.15202098642},{"$f":"F97*$V$12","v":0},{"$f":"G97*$V$13","v":3005086.6267200243},{"$f":"H97*$V$14","v":0},{"$f":"I97*$V$15","v":0},{"$f":"SUM(K97:P97)","v":4476830.2304972373}]
[{"$f":"Dataset!A98","v":"2020-01-01"},{"$f":"Dataset!B98","v":2020},{"$f":"Dataset!C98","v":1},{"$f":"Dataset!I98","v":4647081.2463083407},{"$f":"E86","v":572.42999999999995},{"$f":"F86","v":0},{"$f":"Dataset!AR98","v":31},{"$f":"Dataset!BK98","v":0},{"$f":"Dataset!BI98","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E98*$V$11","v":1214682.7594050546},{"$f":"F98*$V$12","v":0},{"$f":"G98*$V$13","v":3005086.6267200243},{"$f":"H98*$V$14","v":0},{"$f":"I98*$V$15","v":0},{"$f":"SUM(K98:P98)","v":4712008.8378813062}]
[{"$f":"Dataset!A99","v":"2020-02-01"},{"$f":"Dataset!B99","v":2020},{"$f":"Dataset!C99","v":2},{"$f":"Dataset!I99","v":4407541.4974705689},{"$f":"E87","v":525.4},{"$f":"F87","v":0},{"$f":"Dataset!AR99","v":29},{"$f":"Dataset!BK99","v":0},{"$f":"Dataset!BI99","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E99*$V$11","v":1114886.2250256201},{"$f":"F99*$V$12","v":0},{"$f":"G99*$V$13","v":2811210.0701574418},{"$f":"H99*$V$14","v":0},{"$f":"I99*$V$15","v":0},{"$f":"SUM(K99:P99)","v":4418335.7469392885}]
[{"$f":"Dataset!A100","v":"2020-03-01"},{"$f":"Dataset!B100","v":2020},{"$f":"Dataset!C100","v":3},{"$f":"Dataset!I100","v":3959155.3062552703},{"$f":"E88","v":437.1},{"$f":"F88","v":1.4700000000000002},{"$f":"Dataset!AR100","v":31},{"$f":"Dataset!BK100","v":0.5},{"$f":"Dataset!BI100","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E100*$V$11","v":927515.73840635433},{"$f":"F100*$V$12","v":4976.8436059438245},{"$f":"G100*$V$13","v":3005086.6267200243},{"$f":"H100*$V$14","v":-232610.22328583701},{"$f":"I100*$V$15","v":-77441.670344359605},{"$f":"SUM(K100:P100)","v":4119766.7668583528}]
[{"$f":"Dataset!A101","v":"2020-04-01"},{"$f":"Dataset!B101","v":2020},{"$f":"Dataset!C101","v":4},{"$f":"Dataset!I101","v":3118088.2226056713},{"$f":"E89","v":264.39999999999998},{"$f":"F89","v":2.58},{"$f":"Dataset!AR101","v":30},{"$f":"Dataset!BK101","v":1},{"$f":"Dataset!BI101","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E101*$V$11","v":561050.47182484565},{"$f":"F101*$V$12","v":8734.8683696156913},{"$f":"G101*$V$13","v":2908148.3484387333},{"$f":"H101*$V$14","v":-465220.44657167402},{"$f":"I101*$V$15","v":-77441.670344359605},{"$f":"SUM(K101:P101)","v":3427511.0234733876}]
[{"$f":"Dataset!A102","v":"2020-05-01"},{"$f":"Dataset!B102","v":2020},{"$f":"Dataset!C102","v":5},{"$f":"Dataset!I102","v":3109228.9236120684},{"$f":"E90","v":95.570000000000007},{"$f":"F90","v":46.33},{"$f":"Dataset!AR102","v":31},{"$f":"Dataset!BK102","v":1},{"$f":"Dataset!BI102","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E102*$V$11","v":202797.25261838318},{"$f":"F102*$V$12","v":156855.21378461045},{"$f":"G102*$V$13","v":3005086.6267200243},{"$f":"H102*$V$14","v":-465220.44657167402},{"$f":"I102*$V$15","v":-77441.670344359605},{"$f":"SUM(K102:P102)","v":3314316.4279632107}]
[{"$f":"Dataset!A103","v":"2020-06-01"},{"$f":"Dataset!B103","v":2020},{"$f":"Dataset!C103","v":6},{"$f":"Dataset!I103","v":3325214.5499802954},{"$f":"E91","v":11.73},{"$f":"F91","v":113.05999999999999},{"$f":"Dataset!AR103","v":30},{"$f":"Dataset!BK103","v":0.5},{"$f":"Dataset!BI103","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E103*$V$11","v":24890.779253046298},{"$f":"F103*$V$12","v":382776.82863129844},{"$f":"G103*$V$13","v":2908148.3484387333},{"$f":"H103*$V$14","v":-232610.22328583701},{"$f":"I103*$V$15","v":0},{"$f":"SUM(K103:P103)","v":3575445.1847934676}]
[{"$f":"Dataset!A104","v":"2020-07-01"},{"$f":"Dataset!B104","v":2020},{"$f":"Dataset!C104","v":7},{"$f":"Dataset!I104","v":4106908.5774467844},{"$f":"E92","v":0},{"$f":"F92","v":211.26999999999998},{"$f":"Dataset!AR104","v":31},{"$f":"Dataset!BK104","v":0.5},{"$f":"Dataset!BI104","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E104*$V$11","v":0},{"$f":"F104*$V$12","v":715277.38001887861},{"$f":"G104*$V$13","v":3005086.6267200243},{"$f":"H104*$V$14","v":-232610.22328583701},{"$f":"I104*$V$15","v":0},{"$f":"SUM(K104:P104)","v":3979993.2352092927}]
[{"$f":"Dataset!A105","v":"2020-08-01"},{"$f":"Dataset!B105","v":2020},{"$f":"Dataset!C105","v":8},{"$f":"Dataset!I105","v":3958195.247607423},{"$f":"E93","v":0.13},{"$f":"F93","v":198.38000000000002},{"$f":"Dataset!AR105","v":31},{"$f":"Dataset!BK105","v":0.5},{"$f":"Dataset!BI105","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E105*$V$11","v":275.85688856743553},{"$f":"F105*$V$12","v":671636.89424975228},{"$f":"G105*$V$13","v":3005086.6267200243},{"$f":"H105*$V$14","v":-232610.22328583701},{"$f":"I105*$V$15","v":0},{"$f":"SUM(K105:P105)","v":3936628.6063287342}]
[{"$f":"Dataset!A106","v":"2020-09-01"},{"$f":"Dataset!B106","v":2020},{"$f":"Dataset!C106","v":9},{"$f":"Dataset!I106","v":3472762.6349444776},{"$f":"E94","v":16.16},{"$f":"F94","v":100.94000000000001},{"$f":"Dataset!AR106","v":30},{"$f":"Dataset!BK106","v":0.5},{"$f":"Dataset!BI106","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E106*$V$11","v":34291.133224998135},{"$f":"F106*$V$12","v":341743.26094147592},{"$f":"G106*$V$13","v":2908148.3484387333},{"$f":"H106*$V$14","v":-232610.22328583701},{"$f":"I106*$V$15","v":-77441.670344359605},{"$f":"SUM(K106:P106)","v":3466370.3007312375}]
[{"$f":"Dataset!A107","v":"2020-10-01"},{"$f":"Dataset!B107","v":2020},{"$f":"Dataset!C107","v":10},{"$f":"Dataset!I107","v":3558676.8321802141},{"$f":"E95","v":124.66000000000001},{"$f":"F95","v":24.5},{"$f":"Dataset!AR107","v":31},{"$f":"Dataset!BK107","v":0.5},{"$f":"Dataset!BI107","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E107*$V$11","v":264525.53637551161},{"$f":"F107*$V$12","v":82947.393432397061},{"$f":"G107*$V$13","v":3005086.6267200243},{"$f":"H107*$V$14","v":-232610.22328583701},{"$f":"I107*$V$15","v":-77441.670344359605},{"$f":"SUM(K107:P107)","v":3534747.1146539631}]
[{"$f":"Dataset!A108","v":"2020-11-01"},{"$f":"Dataset!B108","v":2020},{"$f":"Dataset!C108","v":11},{"$f":"Dataset!I108","v":3786592.5149354278},{"$f":"E96","v":308.05},{"$f":"F96","v":3.4800000000000004},{"$f":"Dataset!AR108","v":30},{"$f":"Dataset!BK108","v":0.5},{"$f":"Dataset!BI108","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E108*$V$11","v":653674.72710152704},{"$f":"F108*$V$12","v":11781.915475295584},{"$f":"G108*$V$13","v":2908148.3484387333},{"$f":"H108*$V$14","v":-232610.22328583701},{"$f":"I108*$V$15","v":-77441.670344359605},{"$f":"SUM(K108:P108)","v":3755792.5491415863}]
[{"$f":"Dataset!A109","v":"2020-12-01"},{"$f":"Dataset!B109","v":2020},{"$f":"Dataset!C109","v":12},{"$f":"Dataset!I109","v":4338522.8891355721},{"$f":"E97","v":461.6},{"$f":"F97","v":0},{"$f":"Dataset!AR109","v":31},{"$f":"Dataset!BK109","v":0.5},{"$f":"Dataset!BI109","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E109*$V$11","v":979504.15202098642},{"$f":"F109*$V$12","v":0},{"$f":"G109*$V$13","v":3005086.6267200243},{"$f":"H109*$V$14","v":-232610.22328583701},{"$f":"I109*$V$15","v":0},{"$f":"SUM(K109:P109)","v":4244220.0072114002}]
[{"$f":"Dataset!A110","v":"2021-01-01"},{"$f":"Dataset!B110","v":2021},{"$f":"Dataset!C110","v":1},{"$f":"Dataset!I110","v":4267242.3481972069},{"$f":"E98","v":572.42999999999995},{"$f":"F98","v":0},{"$f":"Dataset!AR110","v":31},{"$f":"Dataset!BK110","v":0.5},{"$f":"Dataset!BI110","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E110*$V$11","v":1214682.7594050546},{"$f":"F110*$V$12","v":0},{"$f":"G110*$V$13","v":3005086.6267200243},{"$f":"H110*$V$14","v":-232610.22328583701},{"$f":"I110*$V$15","v":0},{"$f":"SUM(K110:P110)","v":4479398.6145954691}]
[{"$f":"Dataset!A111","v":"2021-02-01"},{"$f":"Dataset!B111","v":2021},{"$f":"Dataset!C111","v":2},{"$f":"Dataset!I111","v":4150982.6936842762},{"$f":"E99","v":525.4},{"$f":"F99","v":0},{"$f":"Dataset!AR111","v":28},{"$f":"Dataset!BK111","v":0.5},{"$f":"Dataset!BI111","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E111*$V$11","v":1114886.2250256201},{"$f":"F111*$V$12","v":0},{"$f":"G111*$V$13","v":2714271.7918761508},{"$f":"H111*$V$14","v":-232610.22328583701},{"$f":"I111*$V$15","v":0},{"$f":"SUM(K111:P111)","v":4088787.2453721613}]
[{"$f":"Dataset!A112","v":"2021-03-01"},{"$f":"Dataset!B112","v":2021},{"$f":"Dataset!C112","v":3},{"$f":"Dataset!I112","v":4298586.3854837129},{"$f":"E100","v":437.1},{"$f":"F100","v":1.4700000000000002},{"$f":"Dataset!AR112","v":31},{"$f":"Dataset!BK112","v":0.5},{"$f":"Dataset!BI112","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E112*$V$11","v":927515.73840635433},{"$f":"F112*$V$12","v":4976.8436059438245},{"$f":"G112*$V$13","v":3005086.6267200243},{"$f":"H112*$V$14","v":-232610.22328583701},{"$f":"I112*$V$15","v":-77441.670344359605},{"$f":"SUM(K112:P112)","v":4119766.7668583528}]
[{"$f":"Dataset!A113","v":"2021-04-01"},{"$f":"Dataset!B113","v":2021},{"$f":"Dataset!C113","v":4},{"$f":"Dataset!I113","v":3487876.4854315235},{"$f":"E101","v":264.39999999999998},{"$f":"F101","v":2.58},{"$f":"Dataset!AR113","v":30},{"$f":"Dataset!BK113","v":0.5},{"$f":"Dataset!BI113","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E113*$V$11","v":561050.47182484565},{"$f":"F113*$V$12","v":8734.8683696156913},{"$f":"G113*$V$13","v":2908148.3484387333},{"$f":"H113*$V$14","v":-232610.22328583701},{"$f":"I113*$V$15","v":-77441.670344359605},{"$f":"SUM(K113:P113)","v":3660121.2467592247}]
[{"$f":"Dataset!A114","v":"2021-05-01"},{"$f":"Dataset!B114","v":2021},{"$f":"Dataset!C114","v":5},{"$f":"Dataset!I114","v":3437377.5553453863},{"$f":"E102","v":95.570000000000007},{"$f":"F102","v":46.33},{"$f":"Dataset!AR114","v":31},{"$f":"Dataset!BK114","v":0.5},{"$f":"Dataset!BI114","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E114*$V$11","v":202797.25261838318},{"$f":"F114*$V$12","v":156855.21378461045},{"$f":"G114*$V$13","v":3005086.6267200243},{"$f":"H114*$V$14","v":-232610.22328583701},{"$f":"I114*$V$15","v":-77441.670344359605},{"$f":"SUM(K114:P114)","v":3546926.6512490478}]
[{"$f":"Dataset!A115","v":"2021-06-01"},{"$f":"Dataset!B115","v":2021},{"$f":"Dataset!C115","v":6},{"$f":"Dataset!I115","v":3793938.2649618569},{"$f":"E103","v":11.73},{"$f":"F103","v":113.05999999999999},{"$f":"Dataset!AR115","v":30},{"$f":"Dataset!BK115","v":0.5},{"$f":"Dataset!BI115","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E115*$V$11","v":24890.779253046298},{"$f":"F115*$V$12","v":382776.82863129844},{"$f":"G115*$V$13","v":2908148.3484387333},{"$f":"H115*$V$14","v":-232610.22328583701},{"$f":"I115*$V$15","v":0},{"$f":"SUM(K115:P115)","v":3575445.1847934676}]
[{"$f":"Dataset!A116","v":"2021-07-01"},{"$f":"Dataset!B116","v":2021},{"$f":"Dataset!C116","v":7},{"$f":"Dataset!I116","v":3997312.4017207725},{"$f":"E104","v":0},{"$f":"F104","v":211.26999999999998},{"$f":"Dataset!AR116","v":31},{"$f":"Dataset!BK116","v":0.5},{"$f":"Dataset!BI116","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E116*$V$11","v":0},{"$f":"F116*$V$12","v":715277.38001887861},{"$f":"G116*$V$13","v":3005086.6267200243},{"$f":"H116*$V$14","v":-232610.22328583701},{"$f":"I116*$V$15","v":0},{"$f":"SUM(K116:P116)","v":3979993.2352092927}]
[{"$f":"Dataset!A117","v":"2021-08-01"},{"$f":"Dataset!B117","v":2021},{"$f":"Dataset!C117","v":8},{"$f":"Dataset!I117","v":4413755.8791497285},{"$f":"E105","v":0.13},{"$f":"F105","v":198.38000000000002},{"$f":"Dataset!AR117","v":31},{"$f":"Dataset!BK117","v":0.5},{"$f":"Dataset!BI117","v":0},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E117*$V$11","v":275.85688856743553},{"$f":"F117*$V$12","v":671636.89424975228},{"$f":"G117*$V$13","v":3005086.6267200243},{"$f":"H117*$V$14","v":-232610.22328583701},{"$f":"I117*$V$15","v":0},{"$f":"SUM(K117:P117)","v":3936628.6063287342}]
["2021-09-01",{"$f":"YEAR(A118)","v":2021},{"$f":"MONTH(A118)","v":9},{"$f":"Dataset!I118","v":3702384.7161088535},{"$f":"E106","v":16.16},{"$f":"F106","v":100.94000000000001},{"$f":"Dataset!AR118","v":30},{"$f":"Dataset!BK118","v":0.5},{"$f":"Dataset!BI118","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E118*$V$11","v":34291.133224998135},{"$f":"F118*$V$12","v":341743.26094147592},{"$f":"G118*$V$13","v":2908148.3484387333},{"$f":"H118*$V$14","v":-232610.22328583701},{"$f":"I118*$V$15","v":-77441.670344359605},{"$f":"SUM(K118:P118)","v":3466370.3007312375}]
[{"$f":"Dataset!A119","v":"2021-10-01"},{"$f":"Dataset!B119","v":2021},{"$f":"Dataset!C119","v":10},{"$f":"Dataset!I119","v":3685203.7302868296},{"$f":"E107","v":124.66000000000001},{"$f":"F107","v":24.5},{"$f":"Dataset!AR119","v":31},{"$f":"Dataset!BK119","v":0.5},{"$f":"Dataset!BI119","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E119*$V$11","v":264525.53637551161},{"$f":"F119*$V$12","v":82947.393432397061},{"$f":"G119*$V$13","v":3005086.6267200243},{"$f":"H119*$V$14","v":-232610.22328583701},{"$f":"I119*$V$15","v":-77441.670344359605},{"$f":"SUM(K119:P119)","v":3534747.1146539631}]
["2021-10-01",{"$f":"YEAR(A120)","v":2021},{"$f":"MONTH(A120)","v":10},{"$f":"Dataset!I120","v":3979837.0982845249},{"$f":"E108","v":308.05},{"$f":"F108","v":3.4800000000000004},{"$f":"Dataset!AR120","v":30},{"$f":"Dataset!BK120","v":0.5},{"$f":"Dataset!BI120","v":1},null,{"$f":"$V$10","v":492239.451756227},{"$f":"E120*$V$11","v":653674.72710152704},{"$f":"F120*$V$12","v":11781.915475295584},{"$f":"G120*$V$13","v":2908148.3484387333},{"$f":"H120*$V$14","v":-232610.22328583701},{"$f":"I120*$V$15","v":-77441.670344359605},{"$f":"SUM(K120:P120)","v":3755792.5491415863}]
[{"$f":"Dataset!A121","v":"2021-12-01"},{"$f":"Dataset!B121","v":2021},{"$f":"Dataset!C121","v":12},{"$f":"Dataset!I121","v":4413799.6982031111},{"$f":"E109","v":461.6},{"$f":"F109","v":0},{"$f":"Dataset!AR121","v":31},{"$f":"Dataset!BK121","v":0.5},{"$f":"Dataset!BI121","v":0},"COVID",{"$f":"$V$10","v":492239.451756227},{"$f":"E121*$V$11","v":979504.15202098642},{"$f":"F121*$V$12","v":0},{"$f":"G121*$V$13","v":3005086.6267200243},{"$f":"H121*$V$14","v":-232610.22328583701},{"$f":"I121*$V$15","v":0},{"$f":"SUM(K121:P121)","v":4244220.0072114002}]
["2022-01-01",{"$f":"YEAR(A122)","v":2022},{"$f":"MONTH(A122)","v":1},null,{"$f":"E110","v":572.42999999999995},{"$f":"F110","v":0},{"$f":"G74","v":31},{"$f":"0.5*J122","v":0},{"$f":"I110","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E122*$V$11","v":1214682.7594050546},{"$f":"F122*$V$12","v":0},{"$f":"G122*$V$13","v":3005086.6267200243},{"$f":"H122*$V$14","v":0},{"$f":"I122*$V$15","v":0},{"$f":"SUM(K122:P122)","v":4712008.8378813062}]
["2022-02-01",{"$f":"YEAR(A123)","v":2022},{"$f":"MONTH(A123)","v":2},null,{"$f":"E111","v":525.4},{"$f":"F111","v":0},{"$f":"G75","v":28},{"$f":"0.5*J123","v":0},{"$f":"I111","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E123*$V$11","v":1114886.2250256201},{"$f":"F123*$V$12","v":0},{"$f":"G123*$V$13","v":2714271.7918761508},{"$f":"H123*$V$14","v":0},{"$f":"I123*$V$15","v":0},{"$f":"SUM(K123:P123)","v":4321397.4686579984}]
["2022-03-01",{"$f":"YEAR(A124)","v":2022},{"$f":"MONTH(A124)","v":3},null,{"$f":"E112","v":437.1},{"$f":"F112","v":1.4700000000000002},{"$f":"G76","v":31},{"$f":"0.5*J124","v":0},{"$f":"I112","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E124*$V$11","v":927515.73840635433},{"$f":"F124*$V$12","v":4976.8436059438245},{"$f":"G124*$V$13","v":3005086.6267200243},{"$f":"H124*$V$14","v":0},{"$f":"I124*$V$15","v":-77441.670344359605},{"$f":"SUM(K124:P124)","v":4352376.9901441904}]
["2022-04-01",{"$f":"YEAR(A125)","v":2022},{"$f":"MONTH(A125)","v":4},null,{"$f":"E113","v":264.39999999999998},{"$f":"F113","v":2.58},{"$f":"G77","v":30},{"$f":"0.5*J125","v":0},{"$f":"I113","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E125*$V$11","v":561050.47182484565},{"$f":"F125*$V$12","v":8734.8683696156913},{"$f":"G125*$V$13","v":2908148.3484387333},{"$f":"H125*$V$14","v":0},{"$f":"I125*$V$15","v":-77441.670344359605},{"$f":"SUM(K125:P125)","v":3892731.4700450618}]
["2022-05-01",{"$f":"YEAR(A126)","v":2022},{"$f":"MONTH(A126)","v":5},null,{"$f":"E114","v":95.570000000000007},{"$f":"F114","v":46.33},{"$f":"G78","v":31},{"$f":"0.5*J126","v":0},{"$f":"I114","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E126*$V$11","v":202797.25261838318},{"$f":"F126*$V$12","v":156855.21378461045},{"$f":"G126*$V$13","v":3005086.6267200243},{"$f":"H126*$V$14","v":0},{"$f":"I126*$V$15","v":-77441.670344359605},{"$f":"SUM(K126:P126)","v":3779536.8745348849}]
["2022-06-01",{"$f":"YEAR(A127)","v":2022},{"$f":"MONTH(A127)","v":6},null,{"$f":"E115","v":11.73},{"$f":"F115","v":113.05999999999999},{"$f":"G79","v":30},{"$f":"0.5*J127","v":0},{"$f":"I115","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E127*$V$11","v":24890.779253046298},{"$f":"F127*$V$12","v":382776.82863129844},{"$f":"G127*$V$13","v":2908148.3484387333},{"$f":"H127*$V$14","v":0},{"$f":"I127*$V$15","v":0},{"$f":"SUM(K127:P127)","v":3808055.4080793047}]
["2022-07-01",{"$f":"YEAR(A128)","v":2022},{"$f":"MONTH(A128)","v":7},null,{"$f":"E116","v":0},{"$f":"F116","v":211.26999999999998},{"$f":"G80","v":31},{"$f":"0.5*J128","v":0},{"$f":"I116","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E128*$V$11","v":0},{"$f":"F128*$V$12","v":715277.38001887861},{"$f":"G128*$V$13","v":3005086.6267200243},{"$f":"H128*$V$14","v":0},{"$f":"I128*$V$15","v":0},{"$f":"SUM(K128:P128)","v":4212603.4584951298}]
["2022-08-01",{"$f":"YEAR(A129)","v":2022},{"$f":"MONTH(A129)","v":8},null,{"$f":"E117","v":0.13},{"$f":"F117","v":198.38000000000002},{"$f":"G81","v":31},{"$f":"0.5*J129","v":0},{"$f":"I117","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E129*$V$11","v":275.85688856743553},{"$f":"F129*$V$12","v":671636.89424975228},{"$f":"G129*$V$13","v":3005086.6267200243},{"$f":"H129*$V$14","v":0},{"$f":"I129*$V$15","v":0},{"$f":"SUM(K129:P129)","v":4169238.8296145713}]
["2022-09-01",{"$f":"YEAR(A130)","v":2022},{"$f":"MONTH(A130)","v":9},null,{"$f":"E118","v":16.16},{"$f":"F118","v":100.94000000000001},{"$f":"G82","v":30},{"$f":"0.5*J130","v":0},{"$f":"I118","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E130*$V$11","v":34291.133224998135},{"$f":"F130*$V$12","v":341743.26094147592},{"$f":"G130*$V$13","v":2908148.3484387333},{"$f":"H130*$V$14","v":0},{"$f":"I130*$V$15","v":-77441.670344359605},{"$f":"SUM(K130:P130)","v":3698980.5240170746}]
["2022-10-01",{"$f":"YEAR(A131)","v":2022},{"$f":"MONTH(A131)","v":10},null,{"$f":"E119","v":124.66000000000001},{"$f":"F119","v":24.5},{"$f":"G83","v":31},{"$f":"0.5*J131","v":0},{"$f":"I119","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E131*$V$11","v":264525.53637551161},{"$f":"F131*$V$12","v":82947.393432397061},{"$f":"G131*$V$13","v":3005086.6267200243},{"$f":"H131*$V$14","v":0},{"$f":"I131*$V$15","v":-77441.670344359605},{"$f":"SUM(K131:P131)","v":3767357.3379398002}]
["2022-11-01",{"$f":"YEAR(A132)","v":2022},{"$f":"MONTH(A132)","v":11},null,{"$f":"E120","v":308.05},{"$f":"F120","v":3.4800000000000004},{"$f":"G84","v":30},{"$f":"0.5*J132","v":0},{"$f":"I120","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E132*$V$11","v":653674.72710152704},{"$f":"F132*$V$12","v":11781.915475295584},{"$f":"G132*$V$13","v":2908148.3484387333},{"$f":"H132*$V$14","v":0},{"$f":"I132*$V$15","v":-77441.670344359605},{"$f":"SUM(K132:P132)","v":3988402.7724274234}]
["2022-12-01",{"$f":"YEAR(A133)","v":2022},{"$f":"MONTH(A133)","v":12},null,{"$f":"E121","v":461.6},{"$f":"F121","v":0},{"$f":"G85","v":31},{"$f":"0.5*J133","v":0},{"$f":"I121","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E133*$V$11","v":979504.15202098642},{"$f":"F133*$V$12","v":0},{"$f":"G133*$V$13","v":3005086.6267200243},{"$f":"H133*$V$14","v":0},{"$f":"I133*$V$15","v":0},{"$f":"SUM(K133:P133)","v":4476830.2304972373}]
["2023-01-01",{"$f":"YEAR(A134)","v":2023},{"$f":"MONTH(A134)","v":1},null,{"$f":"E122","v":572.42999999999995},{"$f":"F122","v":0},{"$f":"G86","v":31},{"$f":"0.5*J134","v":0},{"$f":"I122","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E134*$V$11","v":1214682.7594050546},{"$f":"F134*$V$12","v":0},{"$f":"G134*$V$13","v":3005086.6267200243},{"$f":"H134*$V$14","v":0},{"$f":"I134*$V$15","v":0},{"$f":"SUM(K134:P134)","v":4712008.8378813062}]
["2023-02-01",{"$f":"YEAR(A135)","v":2023},{"$f":"MONTH(A135)","v":2},null,{"$f":"E123","v":525.4},{"$f":"F123","v":0},{"$f":"G87","v":28},{"$f":"0.5*J135","v":0},{"$f":"I123","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E135*$V$11","v":1114886.2250256201},{"$f":"F135*$V$12","v":0},{"$f":"G135*$V$13","v":2714271.7918761508},{"$f":"H135*$V$14","v":0},{"$f":"I135*$V$15","v":0},{"$f":"SUM(K135:P135)","v":4321397.4686579984}]
["2023-03-01",{"$f":"YEAR(A136)","v":2023},{"$f":"MONTH(A136)","v":3},null,{"$f":"E124","v":437.1},{"$f":"F124","v":1.4700000000000002},{"$f":"G88","v":31},{"$f":"0.5*J136","v":0},{"$f":"I124","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E136*$V$11","v":927515.73840635433},{"$f":"F136*$V$12","v":4976.8436059438245},{"$f":"G136*$V$13","v":3005086.6267200243},{"$f":"H136*$V$14","v":0},{"$f":"I136*$V$15","v":-77441.670344359605},{"$f":"SUM(K136:P136)","v":4352376.9901441904}]
["2023-04-01",{"$f":"YEAR(A137)","v":2023},{"$f":"MONTH(A137)","v":4},null,{"$f":"E125","v":264.39999999999998},{"$f":"F125","v":2.58},{"$f":"G89","v":30},{"$f":"0.5*J137","v":0},{"$f":"I125","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E137*$V$11","v":561050.47182484565},{"$f":"F137*$V$12","v":8734.8683696156913},{"$f":"G137*$V$13","v":2908148.3484387333},{"$f":"H137*$V$14","v":0},{"$f":"I137*$V$15","v":-77441.670344359605},{"$f":"SUM(K137:P137)","v":3892731.4700450618}]
["2023-05-01",{"$f":"YEAR(A138)","v":2023},{"$f":"MONTH(A138)","v":5},null,{"$f":"E126","v":95.570000000000007},{"$f":"F126","v":46.33},{"$f":"G90","v":31},{"$f":"0.5*J138","v":0},{"$f":"I126","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E138*$V$11","v":202797.25261838318},{"$f":"F138*$V$12","v":156855.21378461045},{"$f":"G138*$V$13","v":3005086.6267200243},{"$f":"H138*$V$14","v":0},{"$f":"I138*$V$15","v":-77441.670344359605},{"$f":"SUM(K138:P138)","v":3779536.8745348849}]
["2023-06-01",{"$f":"YEAR(A139)","v":2023},{"$f":"MONTH(A139)","v":6},null,{"$f":"E127","v":11.73},{"$f":"F127","v":113.05999999999999},{"$f":"G91","v":30},{"$f":"0.5*J139","v":0},{"$f":"I127","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E139*$V$11","v":24890.779253046298},{"$f":"F139*$V$12","v":382776.82863129844},{"$f":"G139*$V$13","v":2908148.3484387333},{"$f":"H139*$V$14","v":0},{"$f":"I139*$V$15","v":0},{"$f":"SUM(K139:P139)","v":3808055.4080793047}]
["2023-07-01",{"$f":"YEAR(A140)","v":2023},{"$f":"MONTH(A140)","v":7},null,{"$f":"E128","v":0},{"$f":"F128","v":211.26999999999998},{"$f":"G92","v":31},{"$f":"0.5*J140","v":0},{"$f":"I128","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E140*$V$11","v":0},{"$f":"F140*$V$12","v":715277.38001887861},{"$f":"G140*$V$13","v":3005086.6267200243},{"$f":"H140*$V$14","v":0},{"$f":"I140*$V$15","v":0},{"$f":"SUM(K140:P140)","v":4212603.4584951298}]
["2023-08-01",{"$f":"YEAR(A141)","v":2023},{"$f":"MONTH(A141)","v":8},null,{"$f":"E129","v":0.13},{"$f":"F129","v":198.38000000000002},{"$f":"G93","v":31},{"$f":"0.5*J141","v":0},{"$f":"I129","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E141*$V$11","v":275.85688856743553},{"$f":"F141*$V$12","v":671636.89424975228},{"$f":"G141*$V$13","v":3005086.6267200243},{"$f":"H141*$V$14","v":0},{"$f":"I141*$V$15","v":0},{"$f":"SUM(K141:P141)","v":4169238.8296145713}]
["2023-09-01",{"$f":"YEAR(A142)","v":2023},{"$f":"MONTH(A142)","v":9},null,{"$f":"E130","v":16.16},{"$f":"F130","v":100.94000000000001},{"$f":"G94","v":30},{"$f":"0.5*J142","v":0},{"$f":"I130","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E142*$V$11","v":34291.133224998135},{"$f":"F142*$V$12","v":341743.26094147592},{"$f":"G142*$V$13","v":2908148.3484387333},{"$f":"H142*$V$14","v":0},{"$f":"I142*$V$15","v":-77441.670344359605},{"$f":"SUM(K142:P142)","v":3698980.5240170746}]
["2023-10-01",{"$f":"YEAR(A143)","v":2023},{"$f":"MONTH(A143)","v":10},null,{"$f":"E131","v":124.66000000000001},{"$f":"F131","v":24.5},{"$f":"G95","v":31},{"$f":"0.5*J143","v":0},{"$f":"I131","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E143*$V$11","v":264525.53637551161},{"$f":"F143*$V$12","v":82947.393432397061},{"$f":"G143*$V$13","v":3005086.6267200243},{"$f":"H143*$V$14","v":0},{"$f":"I143*$V$15","v":-77441.670344359605},{"$f":"SUM(K143:P143)","v":3767357.3379398002}]
["2023-11-01",{"$f":"YEAR(A144)","v":2023},{"$f":"MONTH(A144)","v":11},null,{"$f":"E132","v":308.05},{"$f":"F132","v":3.4800000000000004},{"$f":"G96","v":30},{"$f":"0.5*J144","v":0},{"$f":"I132","v":1},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E144*$V$11","v":653674.72710152704},{"$f":"F144*$V$12","v":11781.915475295584},{"$f":"G144*$V$13","v":2908148.3484387333},{"$f":"H144*$V$14","v":0},{"$f":"I144*$V$15","v":-77441.670344359605},{"$f":"SUM(K144:P144)","v":3988402.7724274234}]
["2023-12-01",{"$f":"YEAR(A145)","v":2023},{"$f":"MONTH(A145)","v":12},null,{"$f":"E133","v":461.6},{"$f":"F133","v":0},{"$f":"G97","v":31},{"$f":"0.5*J145","v":0},{"$f":"I133","v":0},0,{"$f":"$V$10","v":492239.451756227},{"$f":"E145*$V$11","v":979504.15202098642},{"$f":"F145*$V$12","v":0},{"$f":"G145*$V$13","v":3005086.6267200243},{"$f":"H145*$V$14","v":0},{"$f":"I145*$V$15","v":0},{"$f":"SUM(K145:P145)","v":4476830.2304972373}]
["2024-01-01",{"$f":"YEAR(A146)","v":2024},{"$f":"MONTH(A146)","v":1},null,{"$f":"E134","v":572.42999999999995},{"$f":"F134","v":0},{"$f":"G98","v":31},{"$f":"0.5*J146","v":0},{"$f":"I134","v":0},{"$f":"'[1]Residential Normalized'!L146","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E146*$V$11","v":1214682.7594050546},{"$f":"F146*$V$12","v":0},{"$f":"G146*$V$13","v":3005086.6267200243},{"$f":"H146*$V$14","v":0},{"$f":"I146*$V$15","v":0},{"$f":"SUM(K146:P146)","v":4712008.8378813062}]
["2024-02-01",{"$f":"YEAR(A147)","v":2024},{"$f":"MONTH(A147)","v":2},null,{"$f":"E135","v":525.4},{"$f":"F135","v":0},{"$f":"G99","v":29},{"$f":"0.5*J147","v":0},{"$f":"I135","v":0},{"$f":"'[1]Residential Normalized'!L147","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E147*$V$11","v":1114886.2250256201},{"$f":"F147*$V$12","v":0},{"$f":"G147*$V$13","v":2811210.0701574418},{"$f":"H147*$V$14","v":0},{"$f":"I147*$V$15","v":0},{"$f":"SUM(K147:P147)","v":4418335.7469392885}]
["2024-03-01",{"$f":"YEAR(A148)","v":2024},{"$f":"MONTH(A148)","v":3},null,{"$f":"E136","v":437.1},{"$f":"F136","v":1.4700000000000002},{"$f":"G100","v":31},{"$f":"0.5*J148","v":0},{"$f":"I136","v":1},{"$f":"'[1]Residential Normalized'!L148","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E148*$V$11","v":927515.73840635433},{"$f":"F148*$V$12","v":4976.8436059438245},{"$f":"G148*$V$13","v":3005086.6267200243},{"$f":"H148*$V$14","v":0},{"$f":"I148*$V$15","v":-77441.670344359605},{"$f":"SUM(K148:P148)","v":4352376.9901441904}]
["2024-04-01",{"$f":"YEAR(A149)","v":2024},{"$f":"MONTH(A149)","v":4},null,{"$f":"E137","v":264.39999999999998},{"$f":"F137","v":2.58},{"$f":"G101","v":30},{"$f":"0.5*J149","v":0},{"$f":"I137","v":1},{"$f":"'[1]Residential Normalized'!L149","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E149*$V$11","v":561050.47182484565},{"$f":"F149*$V$12","v":8734.8683696156913},{"$f":"G149*$V$13","v":2908148.3484387333},{"$f":"H149*$V$14","v":0},{"$f":"I149*$V$15","v":-77441.670344359605},{"$f":"SUM(K149:P149)","v":3892731.4700450618}]
["2024-05-01",{"$f":"YEAR(A150)","v":2024},{"$f":"MONTH(A150)","v":5},null,{"$f":"E138","v":95.570000000000007},{"$f":"F138","v":46.33},{"$f":"G102","v":31},{"$f":"0.5*J150","v":0},{"$f":"I138","v":1},{"$f":"'[1]Residential Normalized'!L150","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E150*$V$11","v":202797.25261838318},{"$f":"F150*$V$12","v":156855.21378461045},{"$f":"G150*$V$13","v":3005086.6267200243},{"$f":"H150*$V$14","v":0},{"$f":"I150*$V$15","v":-77441.670344359605},{"$f":"SUM(K150:P150)","v":3779536.8745348849}]
["2024-06-01",{"$f":"YEAR(A151)","v":2024},{"$f":"MONTH(A151)","v":6},null,{"$f":"E139","v":11.73},{"$f":"F139","v":113.05999999999999},{"$f":"G103","v":30},{"$f":"0.5*J151","v":0},{"$f":"I139","v":0},{"$f":"'[1]Residential Normalized'!L151","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E151*$V$11","v":24890.779253046298},{"$f":"F151*$V$12","v":382776.82863129844},{"$f":"G151*$V$13","v":2908148.3484387333},{"$f":"H151*$V$14","v":0},{"$f":"I151*$V$15","v":0},{"$f":"SUM(K151:P151)","v":3808055.4080793047}]
["2024-07-01",{"$f":"YEAR(A152)","v":2024},{"$f":"MONTH(A152)","v":7},null,{"$f":"E140","v":0},{"$f":"F140","v":211.26999999999998},{"$f":"G104","v":31},{"$f":"0.5*J152","v":0},{"$f":"I140","v":0},{"$f":"'[1]Residential Normalized'!L152","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E152*$V$11","v":0},{"$f":"F152*$V$12","v":715277.38001887861},{"$f":"G152*$V$13","v":3005086.6267200243},{"$f":"H152*$V$14","v":0},{"$f":"I152*$V$15","v":0},{"$f":"SUM(K152:P152)","v":4212603.4584951298}]
["2024-08-01",{"$f":"YEAR(A153)","v":2024},{"$f":"MONTH(A153)","v":8},null,{"$f":"E141","v":0.13},{"$f":"F141","v":198.38000000000002},{"$f":"G105","v":31},{"$f":"0.5*J153","v":0},{"$f":"I141","v":0},{"$f":"'[1]Residential Normalized'!L153","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E153*$V$11","v":275.85688856743553},{"$f":"F153*$V$12","v":671636.89424975228},{"$f":"G153*$V$13","v":3005086.6267200243},{"$f":"H153*$V$14","v":0},{"$f":"I153*$V$15","v":0},{"$f":"SUM(K153:P153)","v":4169238.8296145713}]
["2024-09-01",{"$f":"YEAR(A154)","v":2024},{"$f":"MONTH(A154)","v":9},null,{"$f":"E142","v":16.16},{"$f":"F142","v":100.94000000000001},{"$f":"G106","v":30},{"$f":"0.5*J154","v":0},{"$f":"I142","v":1},{"$f":"'[1]Residential Normalized'!L154","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E154*$V$11","v":34291.133224998135},{"$f":"F154*$V$12","v":341743.26094147592},{"$f":"G154*$V$13","v":2908148.3484387333},{"$f":"H154*$V$14","v":0},{"$f":"I154*$V$15","v":-77441.670344359605},{"$f":"SUM(K154:P154)","v":3698980.5240170746}]
["2024-10-01",{"$f":"YEAR(A155)","v":2024},{"$f":"MONTH(A155)","v":10},null,{"$f":"E143","v":124.66000000000001},{"$f":"F143","v":24.5},{"$f":"G107","v":31},{"$f":"0.5*J155","v":0},{"$f":"I143","v":1},{"$f":"'[1]Residential Normalized'!L155","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E155*$V$11","v":264525.53637551161},{"$f":"F155*$V$12","v":82947.393432397061},{"$f":"G155*$V$13","v":3005086.6267200243},{"$f":"H155*$V$14","v":0},{"$f":"I155*$V$15","v":-77441.670344359605},{"$f":"SUM(K155:P155)","v":3767357.3379398002}]
["2024-11-01",{"$f":"YEAR(A156)","v":2024},{"$f":"MONTH(A156)","v":11},null,{"$f":"E144","v":308.05},{"$f":"F144","v":3.4800000000000004},{"$f":"G108","v":30},{"$f":"0.5*J156","v":0},{"$f":"I144","v":1},{"$f":"'[1]Residential Normalized'!L156","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E156*$V$11","v":653674.72710152704},{"$f":"F156*$V$12","v":11781.915475295584},{"$f":"G156*$V$13","v":2908148.3484387333},{"$f":"H156*$V$14","v":0},{"$f":"I156*$V$15","v":-77441.670344359605},{"$f":"SUM(K156:P156)","v":3988402.7724274234}]
["2024-12-01",{"$f":"YEAR(A157)","v":2024},{"$f":"MONTH(A157)","v":12},null,{"$f":"E145","v":461.6},{"$f":"F145","v":0},{"$f":"G109","v":31},{"$f":"0.5*J157","v":0},{"$f":"I145","v":0},{"$f":"'[1]Residential Normalized'!L157","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E157*$V$11","v":979504.15202098642},{"$f":"F157*$V$12","v":0},{"$f":"G157*$V$13","v":3005086.6267200243},{"$f":"H157*$V$14","v":0},{"$f":"I157*$V$15","v":0},{"$f":"SUM(K157:P157)","v":4476830.2304972373}]
["2025-01-01",{"$f":"YEAR(A158)","v":2025},{"$f":"MONTH(A158)","v":1},null,{"$f":"E146","v":572.42999999999995},{"$f":"F146","v":0},{"$f":"G110","v":31},{"$f":"0.5*J158","v":0},{"$f":"I146","v":0},{"$f":"'[1]Residential Normalized'!L158","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E158*$V$11","v":1214682.7594050546},{"$f":"F158*$V$12","v":0},{"$f":"G158*$V$13","v":3005086.6267200243},{"$f":"H158*$V$14","v":0},{"$f":"I158*$V$15","v":0},{"$f":"SUM(K158:P158)","v":4712008.8378813062}]
["2025-02-01",{"$f":"YEAR(A159)","v":2025},{"$f":"MONTH(A159)","v":2},null,{"$f":"E147","v":525.4},{"$f":"F147","v":0},{"$f":"G111","v":28},{"$f":"0.5*J159","v":0},{"$f":"I147","v":0},{"$f":"'[1]Residential Normalized'!L159","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E159*$V$11","v":1114886.2250256201},{"$f":"F159*$V$12","v":0},{"$f":"G159*$V$13","v":2714271.7918761508},{"$f":"H159*$V$14","v":0},{"$f":"I159*$V$15","v":0},{"$f":"SUM(K159:P159)","v":4321397.4686579984}]
["2025-03-01",{"$f":"YEAR(A160)","v":2025},{"$f":"MONTH(A160)","v":3},null,{"$f":"E148","v":437.1},{"$f":"F148","v":1.4700000000000002},{"$f":"G112","v":31},{"$f":"0.5*J160","v":0},{"$f":"I148","v":1},{"$f":"'[1]Residential Normalized'!L160","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E160*$V$11","v":927515.73840635433},{"$f":"F160*$V$12","v":4976.8436059438245},{"$f":"G160*$V$13","v":3005086.6267200243},{"$f":"H160*$V$14","v":0},{"$f":"I160*$V$15","v":-77441.670344359605},{"$f":"SUM(K160:P160)","v":4352376.9901441904}]
["2025-04-01",{"$f":"YEAR(A161)","v":2025},{"$f":"MONTH(A161)","v":4},null,{"$f":"E149","v":264.39999999999998},{"$f":"F149","v":2.58},{"$f":"G113","v":30},{"$f":"0.5*J161","v":0},{"$f":"I149","v":1},{"$f":"'[1]Residential Normalized'!L161","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E161*$V$11","v":561050.47182484565},{"$f":"F161*$V$12","v":8734.8683696156913},{"$f":"G161*$V$13","v":2908148.3484387333},{"$f":"H161*$V$14","v":0},{"$f":"I161*$V$15","v":-77441.670344359605},{"$f":"SUM(K161:P161)","v":3892731.4700450618}]
["2025-05-01",{"$f":"YEAR(A162)","v":2025},{"$f":"MONTH(A162)","v":5},null,{"$f":"E150","v":95.570000000000007},{"$f":"F150","v":46.33},{"$f":"G114","v":31},{"$f":"0.5*J162","v":0},{"$f":"I150","v":1},{"$f":"'[1]Residential Normalized'!L162","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E162*$V$11","v":202797.25261838318},{"$f":"F162*$V$12","v":156855.21378461045},{"$f":"G162*$V$13","v":3005086.6267200243},{"$f":"H162*$V$14","v":0},{"$f":"I162*$V$15","v":-77441.670344359605},{"$f":"SUM(K162:P162)","v":3779536.8745348849}]
["2025-06-01",{"$f":"YEAR(A163)","v":2025},{"$f":"MONTH(A163)","v":6},null,{"$f":"E151","v":11.73},{"$f":"F151","v":113.05999999999999},{"$f":"G115","v":30},{"$f":"0.5*J163","v":0},{"$f":"I151","v":0},{"$f":"'[1]Residential Normalized'!L163","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E163*$V$11","v":24890.779253046298},{"$f":"F163*$V$12","v":382776.82863129844},{"$f":"G163*$V$13","v":2908148.3484387333},{"$f":"H163*$V$14","v":0},{"$f":"I163*$V$15","v":0},{"$f":"SUM(K163:P163)","v":3808055.4080793047}]
["2025-07-01",{"$f":"YEAR(A164)","v":2025},{"$f":"MONTH(A164)","v":7},null,{"$f":"E152","v":0},{"$f":"F152","v":211.26999999999998},{"$f":"G116","v":31},{"$f":"0.5*J164","v":0},{"$f":"I152","v":0},{"$f":"'[1]Residential Normalized'!L164","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E164*$V$11","v":0},{"$f":"F164*$V$12","v":715277.38001887861},{"$f":"G164*$V$13","v":3005086.6267200243},{"$f":"H164*$V$14","v":0},{"$f":"I164*$V$15","v":0},{"$f":"SUM(K164:P164)","v":4212603.4584951298}]
["2025-08-01",{"$f":"YEAR(A165)","v":2025},{"$f":"MONTH(A165)","v":8},null,{"$f":"E153","v":0.13},{"$f":"F153","v":198.38000000000002},{"$f":"G117","v":31},{"$f":"0.5*J165","v":0},{"$f":"I153","v":0},{"$f":"'[1]Residential Normalized'!L165","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E165*$V$11","v":275.85688856743553},{"$f":"F165*$V$12","v":671636.89424975228},{"$f":"G165*$V$13","v":3005086.6267200243},{"$f":"H165*$V$14","v":0},{"$f":"I165*$V$15","v":0},{"$f":"SUM(K165:P165)","v":4169238.8296145713}]
["2025-09-01",{"$f":"YEAR(A166)","v":2025},{"$f":"MONTH(A166)","v":9},null,{"$f":"E154","v":16.16},{"$f":"F154","v":100.94000000000001},{"$f":"G118","v":30},{"$f":"0.5*J166","v":0},{"$f":"I154","v":1},{"$f":"'[1]Residential Normalized'!L166","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E166*$V$11","v":34291.133224998135},{"$f":"F166*$V$12","v":341743.26094147592},{"$f":"G166*$V$13","v":2908148.3484387333},{"$f":"H166*$V$14","v":0},{"$f":"I166*$V$15","v":-77441.670344359605},{"$f":"SUM(K166:P166)","v":3698980.5240170746}]
["2025-10-01",{"$f":"YEAR(A167)","v":2025},{"$f":"MONTH(A167)","v":10},null,{"$f":"E155","v":124.66000000000001},{"$f":"F155","v":24.5},{"$f":"G119","v":31},{"$f":"0.5*J167","v":0},{"$f":"I155","v":1},{"$f":"'[1]Residential Normalized'!L167","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E167*$V$11","v":264525.53637551161},{"$f":"F167*$V$12","v":82947.393432397061},{"$f":"G167*$V$13","v":3005086.6267200243},{"$f":"H167*$V$14","v":0},{"$f":"I167*$V$15","v":-77441.670344359605},{"$f":"SUM(K167:P167)","v":3767357.3379398002}]
["2025-11-01",{"$f":"YEAR(A168)","v":2025},{"$f":"MONTH(A168)","v":11},null,{"$f":"E156","v":308.05},{"$f":"F156","v":3.4800000000000004},{"$f":"G120","v":30},{"$f":"0.5*J168","v":0},{"$f":"I156","v":1},{"$f":"'[1]Residential Normalized'!L168","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E168*$V$11","v":653674.72710152704},{"$f":"F168*$V$12","v":11781.915475295584},{"$f":"G168*$V$13","v":2908148.3484387333},{"$f":"H168*$V$14","v":0},{"$f":"I168*$V$15","v":-77441.670344359605},{"$f":"SUM(K168:P168)","v":3988402.7724274234}]
["2025-12-01",{"$f":"YEAR(A169)","v":2025},{"$f":"MONTH(A169)","v":12},null,{"$f":"E157","v":461.6},{"$f":"F157","v":0},{"$f":"G121","v":31},{"$f":"0.5*J169","v":0},{"$f":"I157","v":0},{"$f":"'[1]Residential Normalized'!L169","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E169*$V$11","v":979504.15202098642},{"$f":"F169*$V$12","v":0},{"$f":"G169*$V$13","v":3005086.6267200243},{"$f":"H169*$V$14","v":0},{"$f":"I169*$V$15","v":0},{"$f":"SUM(K169:P169)","v":4476830.2304972373}]
["2026-01-01",{"$f":"YEAR(A170)","v":2026},{"$f":"MONTH(A170)","v":1},null,{"$f":"E158","v":572.42999999999995},{"$f":"F158","v":0},{"$f":"G122","v":31},{"$f":"0.5*J170","v":0},{"$f":"I158","v":0},{"$f":"'[1]Residential Normalized'!L170","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E170*$V$11","v":1214682.7594050546},{"$f":"F170*$V$12","v":0},{"$f":"G170*$V$13","v":3005086.6267200243},{"$f":"H170*$V$14","v":0},{"$f":"I170*$V$15","v":0},{"$f":"SUM(K170:P170)","v":4712008.8378813062}]
["2026-02-01",{"$f":"YEAR(A171)","v":2026},{"$f":"MONTH(A171)","v":2},null,{"$f":"E159","v":525.4},{"$f":"F159","v":0},{"$f":"G123","v":28},{"$f":"0.5*J171","v":0},{"$f":"I159","v":0},{"$f":"'[1]Residential Normalized'!L171","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E171*$V$11","v":1114886.2250256201},{"$f":"F171*$V$12","v":0},{"$f":"G171*$V$13","v":2714271.7918761508},{"$f":"H171*$V$14","v":0},{"$f":"I171*$V$15","v":0},{"$f":"SUM(K171:P171)","v":4321397.4686579984}]
["2026-03-01",{"$f":"YEAR(A172)","v":2026},{"$f":"MONTH(A172)","v":3},null,{"$f":"E160","v":437.1},{"$f":"F160","v":1.4700000000000002},{"$f":"G124","v":31},{"$f":"0.5*J172","v":0},{"$f":"I160","v":1},{"$f":"'[1]Residential Normalized'!L172","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E172*$V$11","v":927515.73840635433},{"$f":"F172*$V$12","v":4976.8436059438245},{"$f":"G172*$V$13","v":3005086.6267200243},{"$f":"H172*$V$14","v":0},{"$f":"I172*$V$15","v":-77441.670344359605},{"$f":"SUM(K172:P172)","v":4352376.9901441904}]
["2026-04-01",{"$f":"YEAR(A173)","v":2026},{"$f":"MONTH(A173)","v":4},null,{"$f":"E161","v":264.39999999999998},{"$f":"F161","v":2.58},{"$f":"G125","v":30},{"$f":"0.5*J173","v":0},{"$f":"I161","v":1},{"$f":"'[1]Residential Normalized'!L173","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E173*$V$11","v":561050.47182484565},{"$f":"F173*$V$12","v":8734.8683696156913},{"$f":"G173*$V$13","v":2908148.3484387333},{"$f":"H173*$V$14","v":0},{"$f":"I173*$V$15","v":-77441.670344359605},{"$f":"SUM(K173:P173)","v":3892731.4700450618}]
["2026-05-01",{"$f":"YEAR(A174)","v":2026},{"$f":"MONTH(A174)","v":5},null,{"$f":"E162","v":95.570000000000007},{"$f":"F162","v":46.33},{"$f":"G126","v":31},{"$f":"0.5*J174","v":0},{"$f":"I162","v":1},{"$f":"'[1]Residential Normalized'!L174","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E174*$V$11","v":202797.25261838318},{"$f":"F174*$V$12","v":156855.21378461045},{"$f":"G174*$V$13","v":3005086.6267200243},{"$f":"H174*$V$14","v":0},{"$f":"I174*$V$15","v":-77441.670344359605},{"$f":"SUM(K174:P174)","v":3779536.8745348849}]
["2026-06-01",{"$f":"YEAR(A175)","v":2026},{"$f":"MONTH(A175)","v":6},null,{"$f":"E163","v":11.73},{"$f":"F163","v":113.05999999999999},{"$f":"G127","v":30},{"$f":"0.5*J175","v":0},{"$f":"I163","v":0},{"$f":"'[1]Residential Normalized'!L175","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E175*$V$11","v":24890.779253046298},{"$f":"F175*$V$12","v":382776.82863129844},{"$f":"G175*$V$13","v":2908148.3484387333},{"$f":"H175*$V$14","v":0},{"$f":"I175*$V$15","v":0},{"$f":"SUM(K175:P175)","v":3808055.4080793047}]
["2026-07-01",{"$f":"YEAR(A176)","v":2026},{"$f":"MONTH(A176)","v":7},null,{"$f":"E164","v":0},{"$f":"F164","v":211.26999999999998},{"$f":"G128","v":31},{"$f":"0.5*J176","v":0},{"$f":"I164","v":0},{"$f":"'[1]Residential Normalized'!L176","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E176*$V$11","v":0},{"$f":"F176*$V$12","v":715277.38001887861},{"$f":"G176*$V$13","v":3005086.6267200243},{"$f":"H176*$V$14","v":0},{"$f":"I176*$V$15","v":0},{"$f":"SUM(K176:P176)","v":4212603.4584951298}]
["2026-08-01",{"$f":"YEAR(A177)","v":2026},{"$f":"MONTH(A177)","v":8},null,{"$f":"E165","v":0.13},{"$f":"F165","v":198.38000000000002},{"$f":"G129","v":31},{"$f":"0.5*J177","v":0},{"$f":"I165","v":0},{"$f":"'[1]Residential Normalized'!L177","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E177*$V$11","v":275.85688856743553},{"$f":"F177*$V$12","v":671636.89424975228},{"$f":"G177*$V$13","v":3005086.6267200243},{"$f":"H177*$V$14","v":0},{"$f":"I177*$V$15","v":0},{"$f":"SUM(K177:P177)","v":4169238.8296145713}]
["2026-09-01",{"$f":"YEAR(A178)","v":2026},{"$f":"MONTH(A178)","v":9},null,{"$f":"E166","v":16.16},{"$f":"F166","v":100.94000000000001},{"$f":"G130","v":30},{"$f":"0.5*J178","v":0},{"$f":"I166","v":1},{"$f":"'[1]Residential Normalized'!L178","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E178*$V$11","v":34291.133224998135},{"$f":"F178*$V$12","v":341743.26094147592},{"$f":"G178*$V$13","v":2908148.3484387333},{"$f":"H178*$V$14","v":0},{"$f":"I178*$V$15","v":-77441.670344359605},{"$f":"SUM(K178:P178)","v":3698980.5240170746}]
["2026-10-01",{"$f":"YEAR(A179)","v":2026},{"$f":"MONTH(A179)","v":10},null,{"$f":"E167","v":124.66000000000001},{"$f":"F167","v":24.5},{"$f":"G131","v":31},{"$f":"0.5*J179","v":0},{"$f":"I167","v":1},{"$f":"'[1]Residential Normalized'!L179","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E179*$V$11","v":264525.53637551161},{"$f":"F179*$V$12","v":82947.393432397061},{"$f":"G179*$V$13","v":3005086.6267200243},{"$f":"H179*$V$14","v":0},{"$f":"I179*$V$15","v":-77441.670344359605},{"$f":"SUM(K179:P179)","v":3767357.3379398002}]
["2026-11-01",{"$f":"YEAR(A180)","v":2026},{"$f":"MONTH(A180)","v":11},null,{"$f":"E168","v":308.05},{"$f":"F168","v":3.4800000000000004},{"$f":"G132","v":30},{"$f":"0.5*J180","v":0},{"$f":"I168","v":1},{"$f":"'[1]Residential Normalized'!L180","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E180*$V$11","v":653674.72710152704},{"$f":"F180*$V$12","v":11781.915475295584},{"$f":"G180*$V$13","v":2908148.3484387333},{"$f":"H180*$V$14","v":0},{"$f":"I180*$V$15","v":-77441.670344359605},{"$f":"SUM(K180:P180)","v":3988402.7724274234}]
["2026-12-01",{"$f":"YEAR(A181)","v":2026},{"$f":"MONTH(A181)","v":12},null,{"$f":"E169","v":461.6},{"$f":"F169","v":0},{"$f":"G133","v":31},{"$f":"0.5*J181","v":0},{"$f":"I169","v":0},{"$f":"'[1]Residential Normalized'!L181","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E181*$V$11","v":979504.15202098642},{"$f":"F181*$V$12","v":0},{"$f":"G181*$V$13","v":3005086.6267200243},{"$f":"H181*$V$14","v":0},{"$f":"I181*$V$15","v":0},{"$f":"SUM(K181:P181)","v":4476830.2304972373}]
["2027-01-01",{"$f":"YEAR(A182)","v":2027},{"$f":"MONTH(A182)","v":1},null,{"$f":"E170","v":572.42999999999995},{"$f":"F170","v":0},{"$f":"G134","v":31},{"$f":"0.5*J182","v":0},{"$f":"I170","v":0},{"$f":"'[1]Residential Normalized'!L182","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E182*$V$11","v":1214682.7594050546},{"$f":"F182*$V$12","v":0},{"$f":"G182*$V$13","v":3005086.6267200243},{"$f":"H182*$V$14","v":0},{"$f":"I182*$V$15","v":0},{"$f":"SUM(K182:P182)","v":4712008.8378813062}]
["2027-02-01",{"$f":"YEAR(A183)","v":2027},{"$f":"MONTH(A183)","v":2},null,{"$f":"E171","v":525.4},{"$f":"F171","v":0},{"$f":"G135","v":28},{"$f":"0.5*J183","v":0},{"$f":"I171","v":0},{"$f":"'[1]Residential Normalized'!L183","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E183*$V$11","v":1114886.2250256201},{"$f":"F183*$V$12","v":0},{"$f":"G183*$V$13","v":2714271.7918761508},{"$f":"H183*$V$14","v":0},{"$f":"I183*$V$15","v":0},{"$f":"SUM(K183:P183)","v":4321397.4686579984}]
["2027-03-01",{"$f":"YEAR(A184)","v":2027},{"$f":"MONTH(A184)","v":3},null,{"$f":"E172","v":437.1},{"$f":"F172","v":1.4700000000000002},{"$f":"G136","v":31},{"$f":"0.5*J184","v":0},{"$f":"I172","v":1},{"$f":"'[1]Residential Normalized'!L184","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E184*$V$11","v":927515.73840635433},{"$f":"F184*$V$12","v":4976.8436059438245},{"$f":"G184*$V$13","v":3005086.6267200243},{"$f":"H184*$V$14","v":0},{"$f":"I184*$V$15","v":-77441.670344359605},{"$f":"SUM(K184:P184)","v":4352376.9901441904}]
["2027-04-01",{"$f":"YEAR(A185)","v":2027},{"$f":"MONTH(A185)","v":4},null,{"$f":"E173","v":264.39999999999998},{"$f":"F173","v":2.58},{"$f":"G137","v":30},{"$f":"0.5*J185","v":0},{"$f":"I173","v":1},{"$f":"'[1]Residential Normalized'!L185","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E185*$V$11","v":561050.47182484565},{"$f":"F185*$V$12","v":8734.8683696156913},{"$f":"G185*$V$13","v":2908148.3484387333},{"$f":"H185*$V$14","v":0},{"$f":"I185*$V$15","v":-77441.670344359605},{"$f":"SUM(K185:P185)","v":3892731.4700450618}]
["2027-05-01",{"$f":"YEAR(A186)","v":2027},{"$f":"MONTH(A186)","v":5},null,{"$f":"E174","v":95.570000000000007},{"$f":"F174","v":46.33},{"$f":"G138","v":31},{"$f":"0.5*J186","v":0},{"$f":"I174","v":1},{"$f":"'[1]Residential Normalized'!L186","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E186*$V$11","v":202797.25261838318},{"$f":"F186*$V$12","v":156855.21378461045},{"$f":"G186*$V$13","v":3005086.6267200243},{"$f":"H186*$V$14","v":0},{"$f":"I186*$V$15","v":-77441.670344359605},{"$f":"SUM(K186:P186)","v":3779536.8745348849}]
["2027-06-01",{"$f":"YEAR(A187)","v":2027},{"$f":"MONTH(A187)","v":6},null,{"$f":"E175","v":11.73},{"$f":"F175","v":113.05999999999999},{"$f":"G139","v":30},{"$f":"0.5*J187","v":0},{"$f":"I175","v":0},{"$f":"'[1]Residential Normalized'!L187","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E187*$V$11","v":24890.779253046298},{"$f":"F187*$V$12","v":382776.82863129844},{"$f":"G187*$V$13","v":2908148.3484387333},{"$f":"H187*$V$14","v":0},{"$f":"I187*$V$15","v":0},{"$f":"SUM(K187:P187)","v":3808055.4080793047}]
["2027-07-01",{"$f":"YEAR(A188)","v":2027},{"$f":"MONTH(A188)","v":7},null,{"$f":"E176","v":0},{"$f":"F176","v":211.26999999999998},{"$f":"G140","v":31},{"$f":"0.5*J188","v":0},{"$f":"I176","v":0},{"$f":"'[1]Residential Normalized'!L188","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E188*$V$11","v":0},{"$f":"F188*$V$12","v":715277.38001887861},{"$f":"G188*$V$13","v":3005086.6267200243},{"$f":"H188*$V$14","v":0},{"$f":"I188*$V$15","v":0},{"$f":"SUM(K188:P188)","v":4212603.4584951298}]
["2027-08-01",{"$f":"YEAR(A189)","v":2027},{"$f":"MONTH(A189)","v":8},null,{"$f":"E177","v":0.13},{"$f":"F177","v":198.38000000000002},{"$f":"G141","v":31},{"$f":"0.5*J189","v":0},{"$f":"I177","v":0},{"$f":"'[1]Residential Normalized'!L189","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E189*$V$11","v":275.85688856743553},{"$f":"F189*$V$12","v":671636.89424975228},{"$f":"G189*$V$13","v":3005086.6267200243},{"$f":"H189*$V$14","v":0},{"$f":"I189*$V$15","v":0},{"$f":"SUM(K189:P189)","v":4169238.8296145713}]
["2027-09-01",{"$f":"YEAR(A190)","v":2027},{"$f":"MONTH(A190)","v":9},null,{"$f":"E178","v":16.16},{"$f":"F178","v":100.94000000000001},{"$f":"G142","v":30},{"$f":"0.5*J190","v":0},{"$f":"I178","v":1},{"$f":"'[1]Residential Normalized'!L190","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E190*$V$11","v":34291.133224998135},{"$f":"F190*$V$12","v":341743.26094147592},{"$f":"G190*$V$13","v":2908148.3484387333},{"$f":"H190*$V$14","v":0},{"$f":"I190*$V$15","v":-77441.670344359605},{"$f":"SUM(K190:P190)","v":3698980.5240170746}]
["2027-10-01",{"$f":"YEAR(A191)","v":2027},{"$f":"MONTH(A191)","v":10},null,{"$f":"E179","v":124.66000000000001},{"$f":"F179","v":24.5},{"$f":"G143","v":31},{"$f":"0.5*J191","v":0},{"$f":"I179","v":1},{"$f":"'[1]Residential Normalized'!L191","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E191*$V$11","v":264525.53637551161},{"$f":"F191*$V$12","v":82947.393432397061},{"$f":"G191*$V$13","v":3005086.6267200243},{"$f":"H191*$V$14","v":0},{"$f":"I191*$V$15","v":-77441.670344359605},{"$f":"SUM(K191:P191)","v":3767357.3379398002}]
["2027-11-01",{"$f":"YEAR(A192)","v":2027},{"$f":"MONTH(A192)","v":11},null,{"$f":"E180","v":308.05},{"$f":"F180","v":3.4800000000000004},{"$f":"G144","v":30},{"$f":"0.5*J192","v":0},{"$f":"I180","v":1},{"$f":"'[1]Residential Normalized'!L192","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E192*$V$11","v":653674.72710152704},{"$f":"F192*$V$12","v":11781.915475295584},{"$f":"G192*$V$13","v":2908148.3484387333},{"$f":"H192*$V$14","v":0},{"$f":"I192*$V$15","v":-77441.670344359605},{"$f":"SUM(K192:P192)","v":3988402.7724274234}]
["2027-12-01",{"$f":"YEAR(A193)","v":2027},{"$f":"MONTH(A193)","v":12},null,{"$f":"E181","v":461.6},{"$f":"F181","v":0},{"$f":"G145","v":31},{"$f":"0.5*J193","v":0},{"$f":"I181","v":0},{"$f":"'[1]Residential Normalized'!L193","v":0},{"$f":"$V$10","v":492239.451756227},{"$f":"E193*$V$11","v":979504.15202098642},{"$f":"F193*$V$12","v":0},{"$f":"G193*$V$13","v":3005086.6267200243},{"$f":"H193*$V$14","v":0},{"$f":"I193*$V$15","v":0},{"$f":"SUM(K193:P193)","v":4476830.2304972373}]

{"sheet":"Normalized Annual Summary","index":4,"n_rows":20,"n_cols":41,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,36,1,40],[1,1,1,8],[1,10,1,17],[1,19,1,26],[1,28,1,32]]}
[]
[null,"Residential kWh",null,null,null,null,null,null,null,null,"GS < 50 kW kWh",null,null,null,null,null,null,null,null,"GS > 50 kW kWh",null,null,null,null,null,null,null,null,"Streetlight kWh",null,null,null,null,null,null,null,"USL kWh"]
[null,"Year","Actual","Cumulative Persisting CDM","Actual No CDM",null,"Normal Predicted \nNo CDM","Cumulative Persisting CDM","Normalized",null,"Year","Actual","Cumulative Persisting CDM","Actual No CDM",null,"Normal Predicted \nNo CDM","Cumulative Persisting CDM","Normalized",null,"Year","Actual","Cumulative Persisting CDM","Actual No CDM",null,"Normal Predicted \nNo CDM","Cumulative Persisting CDM","Normalized",null,"Year","Actual","Connections","Average / Connection","Normalized",null,null,null,"Year","Actual","Connections","Average / Connection","Normalized"]
[null,null,"A","B","C = A + B",null,"D","E = B","F = D - E",null,null,"A","B","C = A + B",null,"D","E = B","F = D - E",null,null,"A","B","C = A + B",null,"D","E = B","F = D - E",null,null,"A","B","C = A / B","D = C * B",null,null,null,null,"A","B","C = A / B","D = C * B"]
[null,2012,{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B5)","v":116167786.81549217},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B5)","v":91399.184067473849},{"$f":"C5+D5","v":116259185.99955964},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B5)","v":117736700.26841311},{"$f":"D5","v":91399.184067473849},{"$f":"G5-H5","v":117645301.08434564},null,2012,{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K5)","v":46982247.802737318},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K5)","v":318708.11067336192},{"$f":"L5+M5","v":47300955.913410679},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K5)","v":49276458.480615273},{"$f":"M5","v":318708.11067336192},{"$f":"P5-Q5","v":48957750.369941913},null,2012,{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T5)","v":135049591.48066023},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T5)","v":450082.21967363474},{"$f":"U5+V5","v":135499673.70033386},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T5)","v":134850965.27550825},{"$f":"V5","v":450082.21967363474},{"$f":"Y5-Z5","v":134400883.05583462},null,2012,{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC5)","v":2183242.595704949},{"$f":"'Customer Count'!O4","v":3018},{"$f":"AD5/AE5","v":723.40708936545695},{"$f":"AF5*AE5","v":2183242.595704949},null,null,null,2012,{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK5)","v":415833.05578056216},{"$f":"'Customer Count'!S4","v":30},{"$f":"AL5/AM5","v":13861.101859352073},{"$f":"AN5*AM5","v":415833.05578056216}]
[null,{"$f":"B5+1","v":2013},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B6)","v":121392228.07849385},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B6)","v":275682.3715457517},{"$f":"C6+D6","v":121667910.4500396},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B6)","v":119675281.45823276},{"$f":"D6","v":275682.3715457517},{"$f":"G6-H6","v":119399599.08668701},null,{"$f":"K5+1","v":2013},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K6)","v":48155224.007803261},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K6)","v":1034472.771101937},{"$f":"L6+M6","v":49189696.778905198},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K6)","v":49179520.202333987},{"$f":"M6","v":1034472.771101937},{"$f":"P6-Q6","v":48145047.43123205},null,{"$f":"T5+1","v":2013},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T6)","v":117856754.09007391},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T6)","v":1203803.7166887424},{"$f":"U6+V6","v":119060557.80676265},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T6)","v":121452666.37901162},{"$f":"V6","v":1203803.7166887424},{"$f":"Y6-Z6","v":120248862.66232288},null,{"$f":"AC5+1","v":2013},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC6)","v":2179269.1623746273},{"$f":"'Customer Count'!O5","v":3064.75},{"$f":"AD6/AE6","v":711.07567089473116},{"$f":"AF6*AE6","v":2179269.1623746273},null,null,null,{"$f":"AK5+1","v":2013},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK6)","v":421513.74468586105},{"$f":"'Customer Count'!S5","v":30.833333333333332},{"$f":"AL6/AM6","v":13670.716043865765},{"$f":"AN6*AM6","v":421513.74468586105}]
[null,{"$f":"B6+1","v":2014},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B7)","v":122734566.43645296},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B7)","v":684035.39877995709},{"$f":"C7+D7","v":123418601.83523291},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B7)","v":120840872.70824401},{"$f":"D7","v":684035.39877995709},{"$f":"G7-H7","v":120156837.30946405},null,{"$f":"K6+1","v":2014},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K7)","v":47539952.04416579},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K7)","v":2039315.5157642046},{"$f":"L7+M7","v":49579267.559929997},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K7)","v":49179520.202333987},{"$f":"M7","v":2039315.5157642046},{"$f":"P7-Q7","v":47140204.68656978},null,{"$f":"T6+1","v":2014},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T7)","v":118492869.73550032},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T7)","v":1774172.9888768324},{"$f":"U7+V7","v":120267042.72437716},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T7)","v":123532069.45279635},{"$f":"V7","v":1774172.9888768324},{"$f":"Y7-Z7","v":121757896.46391952},null,{"$f":"AC6+1","v":2014},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC7)","v":2180854.5378151261},{"$f":"'Customer Count'!O6","v":3069},{"$f":"AD7/AE7","v":710.60753920336469},{"$f":"AF7*AE7","v":2180854.5378151261},null,null,null,{"$f":"AK6+1","v":2014},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK7)","v":418633.19677978713},{"$f":"'Customer Count'!S6","v":31.25},{"$f":"AL7/AM7","v":13396.262296953188},{"$f":"AN7*AM7","v":418633.19677978713}]
[null,{"$f":"B7+1","v":2015},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B8)","v":120270467.35534467},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B8)","v":1232498.9568600545},{"$f":"C8+D8","v":121502966.31220472},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B8)","v":122067599.87076657},{"$f":"D8","v":1232498.9568600545},{"$f":"G8-H8","v":120835100.91390651},null,{"$f":"K7+1","v":2015},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K8)","v":45974372.866249599},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K8)","v":2861281.7595750988},{"$f":"L8+M8","v":48835654.625824697},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K8)","v":49179520.202333987},{"$f":"M8","v":2861281.7595750988},{"$f":"P8-Q8","v":46318238.442758888},null,{"$f":"T7+1","v":2015},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T8)","v":125361860.30083103},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T8)","v":2416176.7425917615},{"$f":"U8+V8","v":127778037.0434228},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T8)","v":125820219.82652412},{"$f":"V8","v":2416176.7425917615},{"$f":"Y8-Z8","v":123404043.08393236},null,{"$f":"AC7+1","v":2015},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC8)","v":2184356.0317460322},{"$f":"'Customer Count'!O7","v":3018},{"$f":"AD8/AE8","v":723.77602112194575},{"$f":"AF8*AE8","v":2184356.0317460322},null,null,null,{"$f":"AK7+1","v":2015},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK8)","v":399799.029278378},{"$f":"'Customer Count'!S7","v":30.5},{"$f":"AL8/AM8","v":13108.164894373049},{"$f":"AN8*AM8","v":399799.029278378}]
[null,{"$f":"B8+1","v":2016},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B9)","v":119372519.11609088},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B9)","v":2380443.4985395754},{"$f":"C9+D9","v":121752962.61463046},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B9)","v":124063097.94725022},{"$f":"D9","v":2380443.4985395754},{"$f":"G9-H9","v":121682654.44871064},null,{"$f":"K8+1","v":2016},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K9)","v":46723063.147793487},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K9)","v":2961943.0378775024},{"$f":"L9+M9","v":49685006.185670987},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K9)","v":49276458.480615273},{"$f":"M9","v":2961943.0378775024},{"$f":"P9-Q9","v":46314515.442737773},null,{"$f":"T8+1","v":2016},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T9)","v":129434913.97257897},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T9)","v":3069717.8755852287},{"$f":"U9+V9","v":132504631.8481642},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T9)","v":128056242.18403591},{"$f":"V9","v":3069717.8755852287},{"$f":"Y9-Z9","v":124986524.30845068},null,{"$f":"AC8+1","v":2016},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC9)","v":2060755.9669889463},{"$f":"'Customer Count'!O8","v":3064.75},{"$f":"AD9/AE9","v":672.40589509387269},{"$f":"AF9*AE9","v":2060755.9669889463},null,null,null,{"$f":"AK8+1","v":2016},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK9)","v":399176.44803727948},{"$f":"'Customer Count'!S8","v":30},{"$f":"AL9/AM9","v":13305.881601242649},{"$f":"AN9*AM9","v":399176.44803727948}]
[null,{"$f":"B9+1","v":2017},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B10)","v":116589912.08884086},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B10)","v":5089987.7237613462},{"$f":"C10+D10","v":121679899.81260221},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B10)","v":126135977.69898002},{"$f":"D10","v":5089987.7237613462},{"$f":"G10-H10","v":121045989.97521867},null,{"$f":"K9+1","v":2017},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K10)","v":45198527.697477043},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K10)","v":2995907.4926296645},{"$f":"L10+M10","v":48194435.190106705},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K10)","v":49179520.202333987},{"$f":"M10","v":2995907.4926296645},{"$f":"P10-Q10","v":46183612.709704325},null,{"$f":"T9+1","v":2017},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T10)","v":125361028.46165898},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T10)","v":4343071.9883193905},{"$f":"U10+V10","v":129704100.44997838},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T10)","v":130300608.59361675},{"$f":"V10","v":4343071.9883193905},{"$f":"Y10-Z10","v":125957536.60529736},null,{"$f":"AC9+1","v":2017},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC10)","v":1230929.4006204633},{"$f":"'Customer Count'!O9","v":3069},{"$f":"AD10/AE10","v":401.08484868701964},{"$f":"AF10*AE10","v":1230929.4006204633},null,null,null,{"$f":"AK9+1","v":2017},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK10)","v":400116.31481612264},{"$f":"'Customer Count'!S9","v":30},{"$f":"AL10/AM10","v":13337.210493870754},{"$f":"AN10*AM10","v":400116.31481612264}]
[null,{"$f":"B10+1","v":2018},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B11)","v":127042388.53964818},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B11)","v":6903258.3815914588},{"$f":"C11+D11","v":133945646.92123963},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B11)","v":128491881.82482675},{"$f":"D11","v":6903258.3815914588},{"$f":"G11-H11","v":121588623.44323529},null,{"$f":"K10+1","v":2018},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K11)","v":47162012.796490081},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K11)","v":3158722.0054270332},{"$f":"L11+M11","v":50320734.801917113},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K11)","v":49179520.202333987},{"$f":"M11","v":3158722.0054270332},{"$f":"P11-Q11","v":46020798.196906954},null,{"$f":"T10+1","v":2018},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T11)","v":130990632.90670583},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T11)","v":5774540.3136973651},{"$f":"U11+V11","v":136765173.22040319},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T11)","v":133007716.07802705},{"$f":"V11","v":5774540.3136973651},{"$f":"Y11-Z11","v":127233175.76432969},null,{"$f":"AC10+1","v":2018},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC11)","v":1204476.4371555073},{"$f":"'Customer Count'!O10","v":3130.4166666666665},{"$f":"AD11/AE11","v":384.76553296595472},{"$f":"AF11*AE11","v":1204476.4371555073},null,null,null,{"$f":"AK10+1","v":2018},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK11)","v":397051.6081530652},{"$f":"'Customer Count'!S10","v":30},{"$f":"AL11/AM11","v":13235.053605102174},{"$f":"AN11*AM11","v":397051.6081530652}]
[null,{"$f":"B11+1","v":2019},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B12)","v":125937193.66228408},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B12)","v":7269766.0551621364},{"$f":"C12+D12","v":133206959.71744621},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B12)","v":131176516.75893116},{"$f":"D12","v":7269766.0551621364},{"$f":"G12-H12","v":123906750.70376903},null,{"$f":"K11+1","v":2019},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K12)","v":46524843.615444981},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K12)","v":3248327.9361091773},{"$f":"L12+M12","v":49773171.551554158},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K12)","v":49179520.202333987},{"$f":"M12","v":3248327.9361091773},{"$f":"P12-Q12","v":45931192.266224809},null,{"$f":"T11+1","v":2019},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T12)","v":126777959.96350293},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T12)","v":6944190.6563829705},{"$f":"U12+V12","v":133722150.61988589},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T12)","v":134987733.70830715},{"$f":"V12","v":6944190.6563829705},{"$f":"Y12-Z12","v":128043543.05192417},null,{"$f":"AC11+1","v":2019},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC12)","v":1202687.0979789766},{"$f":"'Customer Count'!O11","v":3250.5833333333335},{"$f":"AD12/AE12","v":369.99115993918315},{"$f":"AF12*AE12","v":1202687.0979789766},null,null,null,{"$f":"AK11+1","v":2019},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK12)","v":394004.8908583041},{"$f":"'Customer Count'!S11","v":30},{"$f":"AL12/AM12","v":13133.496361943469},{"$f":"AN12*AM12","v":394004.8908583041}]
[null,{"$f":"B12+1","v":2020},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B13)","v":134775705.68352982},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B13)","v":7258555.3555044392},{"$f":"C13+D13","v":142034261.03903428},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B13)","v":142562721.60443079},{"$f":"D13","v":7258555.3555044392},{"$f":"G13-H13","v":135304166.24892634},null,{"$f":"K12+1","v":2020},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K13)","v":42547308.685365744},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K13)","v":3240659.7571163732},{"$f":"L13+M13","v":45787968.442482114},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K13)","v":46485135.801185228},{"$f":"M13","v":3240659.7571163732},{"$f":"P13-Q13","v":43244476.044068858},null,{"$f":"T12+1","v":2020},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T13)","v":115931845.39301684},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T13)","v":7626281.4571790434},{"$f":"U13+V13","v":123558126.85019588},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T13)","v":122693358.18059374},{"$f":"V13","v":7626281.4571790434},{"$f":"Y13-Z13","v":115067076.7234147},null,{"$f":"AC12+1","v":2020},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC13)","v":1224244.7245564894},{"$f":"'Customer Count'!O12","v":3261},{"$f":"AD13/AE13","v":375.42003206270755},{"$f":"AF13*AE13","v":1224244.7245564894},null,null,null,{"$f":"AK12+1","v":2020},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK13)","v":396218.85414507356},{"$f":"'Customer Count'!S12","v":30},{"$f":"AL13/AM13","v":13207.295138169118},{"$f":"AN13*AM13","v":396218.85414507356}]
[null,{"$f":"B13+1","v":2021},{"$f":"SUMIFS(Dataset!$D:$D,Dataset!$B:$B,'Normalized Annual Summary'!B14)","v":136991339.41564736},{"$f":"SUMIFS(Dataset!$E:$E,Dataset!$B:$B,'Normalized Annual Summary'!B14)","v":6090798.4105908247},{"$f":"C14+D14","v":143082137.82623819},null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B14)","v":145956572.27695689},{"$f":"D14","v":6090798.4105908247},{"$f":"G14-H14","v":139865773.86636606},null,{"$f":"K13+1","v":2021},{"$f":"SUMIFS(Dataset!$G:$G,Dataset!$B:$B,'Normalized Annual Summary'!K14)","v":44543870.170515344},{"$f":"SUMIFS(Dataset!$H:$H,Dataset!$B:$B,'Normalized Annual Summary'!K14)","v":3084427.0863424432},{"$f":"L14+M14","v":47628297.25685779},null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K14)","v":46388197.522903934},{"$f":"M14","v":3084427.0863424432},{"$f":"P14-Q14","v":43303770.436561488},null,{"$f":"T13+1","v":2021},{"$f":"SUMIFS(Dataset!$J:$J,Dataset!$B:$B,'Normalized Annual Summary'!T14)","v":122344797.93287337},{"$f":"SUMIFS(Dataset!$K:$K,Dataset!$B:$B,'Normalized Annual Summary'!T14)","v":7414483.0040886654},{"$f":"U14+V14","v":129759280.93696204},null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T14)","v":134026208.36822575},{"$f":"V14","v":7414483.0040886654},{"$f":"Y14-Z14","v":126611725.36413708},null,{"$f":"AC13+1","v":2021},{"$f":"SUMIFS(Dataset!$M:$M,Dataset!$B:$B,'Normalized Annual Summary'!AC14)","v":1221562.7077497665},{"$f":"'Customer Count'!O13","v":3261},{"$f":"AD14/AE14","v":374.59757980673612},{"$f":"AF14*AE14","v":1221562.7077497665},null,null,null,{"$f":"AK13+1","v":2021},{"$f":"SUMIFS(Dataset!$N:$N,Dataset!$B:$B,'Normalized Annual Summary'!AK14)","v":396233.27731092443},{"$f":"'Customer Count'!S13","v":30},{"$f":"AL14/AM14","v":13207.775910364147},{"$f":"AN14*AM14","v":396233.27731092443}]
[null,{"$f":"B14+1","v":2022},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B15)","v":143635794.54088184},{"$f":"[1]CDM!N15","v":6066580.8519303631},{"$f":"G15-H15","v":137569213.68895149},null,{"$f":"K14+1","v":2022},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K15)","v":49179520.202333987},{"$f":"[1]CDM!O15","v":3021765.2651985651},{"$f":"P15-Q15","v":46157754.937135421},null,{"$f":"T14+1","v":2022},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T15)","v":137868430.89338362},{"$f":"[1]CDM!P15","v":7326926.0439925902},{"$f":"Y15-Z15","v":130541504.84939103},null,{"$f":"AC14+1","v":2022},null,{"$f":"'Customer Count'!O14","v":3289.1799873601176},{"$f":"AF14","v":374.59757980673612},{"$f":"AF15*AE15","v":1232118.8628138509},null,null,null,{"$f":"AK14+1","v":2022},null,{"$f":"'Customer Count'!S14","v":30},{"$f":"AN14","v":13207.775910364147},{"$f":"AN15*AM15","v":396233.27731092443}]
[null,{"$f":"B15+1","v":2023},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B16)","v":143771506.59321797},{"$f":"[1]CDM!N16","v":5984797.6972808577},{"$f":"G16-H16","v":137786708.89593711},null,{"$f":"K15+1","v":2023},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K16)","v":49179520.202333987},{"$f":"[1]CDM!O16","v":2921134.031518802},{"$f":"P16-Q16","v":46258386.170815185},null,{"$f":"T15+1","v":2023},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T16)","v":140883488.15416306},{"$f":"[1]CDM!P16","v":7220699.8197648143},{"$f":"Y16-Z16","v":133662788.33439825},null,{"$f":"AC15+1","v":2023},null,{"$f":"'Customer Count'!O15","v":3317.6034925637241},{"$f":"AF15","v":374.59757980673612},{"$f":"AF16*AE16","v":1242766.2390727461},null,null,null,{"$f":"AK15+1","v":2023},null,{"$f":"'Customer Count'!S15","v":30},{"$f":"AN15","v":13207.775910364147},{"$f":"AN16*AM16","v":396233.27731092443}]
[null,{"$f":"B16+1","v":2024},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B17)","v":144240722.36517152},{"$f":"H16-($Z15-$Z16)","v":5878571.4730530819},{"$f":"G17-H17","v":138362150.89211845},null,{"$f":"K16+1","v":2024},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K17)","v":49276458.480615273},{"$f":"Q16-($Z15-$Z16)","v":2814907.8072910262},{"$f":"P17-Q17","v":46461550.67332425},null,{"$f":"T16+1","v":2024},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T17)","v":144235378.01663116},{"$f":"Z16-($Z15-$Z16)","v":7114473.5955370385},{"$f":"Y17-Z17","v":137120904.42109412},null,{"$f":"AC16+1","v":2024},null,{"$f":"AE16*'Customer Count'!$P$18","v":3346.2929799879093},{"$f":"AF16","v":374.59757980673612},{"$f":"AF17*AE17","v":1253513.2516277416},null,null,null,{"$f":"AK16+1","v":2024},null,{"$f":"AM16","v":30},{"$f":"AN16","v":13207.775910364147},{"$f":"AN17*AM17","v":396233.27731092443}]
[null,{"$f":"B17+1","v":2025},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B18)","v":146422317.86601591},{"$f":"H17-($Z16-$Z17)","v":5772345.2488253061},{"$f":"G18-H18","v":140649972.6171906},null,{"$f":"K17+1","v":2025},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K18)","v":49179520.202333987},{"$f":"Q17-($Z16-$Z17)","v":2708681.5830632504},{"$f":"P18-Q18","v":46470838.619270734},null,{"$f":"T17+1","v":2025},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T18)","v":147187671.38072696},{"$f":"Z17-($Z16-$Z17)","v":7008247.3713092627},{"$f":"Y18-Z18","v":140179424.00941771},null,{"$f":"AC17+1","v":2025},null,{"$f":"AE17*'Customer Count'!$P$18","v":3375.2305641754683},{"$f":"AF17","v":374.59757980673612},{"$f":"AF18*AE18","v":1264353.200629855},null,null,null,{"$f":"AK17+1","v":2025},null,{"$f":"AM17","v":30},{"$f":"AN17","v":13207.775910364147},{"$f":"AN18*AM18","v":396233.27731092443}]
[null,{"$f":"B18+1","v":2026},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B19)","v":148938996.04745206},{"$f":"H18-($Z17-$Z18)","v":5666119.0245975303},{"$f":"G19-H19","v":143272877.02285454},null,{"$f":"K18+1","v":2026},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K19)","v":49179520.202333987},{"$f":"Q18-($Z17-$Z18)","v":2602455.3588354746},{"$f":"P19-Q19","v":46577064.843498513},null,{"$f":"T18+1","v":2026},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T19)","v":150482305.85612676},{"$f":"Z18-($Z17-$Z18)","v":6902021.1470814869},{"$f":"Y19-Z19","v":143580284.70904526},null,{"$f":"AC18+1","v":2026},null,{"$f":"AE18*'Customer Count'!$P$18","v":3404.4183905813925},{"$f":"AF18","v":374.59757980673612},{"$f":"AF19*AE19","v":1275286.8897613334},null,null,null,{"$f":"AK18+1","v":2026},null,{"$f":"AM18","v":30},{"$f":"AN18","v":13207.775910364147},{"$f":"AN19*AM19","v":396233.27731092443}]
[null,{"$f":"B19+1","v":2027},null,null,null,null,{"$f":"SUMIFS('[1]Residential Normalized'!$U:$U,'[1]Residential Normalized'!$B:$B,'Normalized Annual Summary'!B20)","v":151500499.12170428},{"$f":"H19-($Z18-$Z19)","v":5559892.8003697544},{"$f":"G20-H20","v":145940606.32133454},null,{"$f":"K19+1","v":2027},null,null,null,null,{"$f":"SUMIFS('GSlt50 Normalized'!$Q:$Q,'GSlt50 Normalized'!$B:$B,'Normalized Annual Summary'!K20)","v":49179520.202333987},{"$f":"Q19-($Z18-$Z19)","v":2496229.1346076988},{"$f":"P20-Q20","v":46683291.067726284},null,{"$f":"T19+1","v":2027},null,null,null,null,{"$f":"SUMIFS('[1]GSgt50 Normalized'!$U:$U,'[1]GSgt50 Normalized'!$B:$B,'Normalized Annual Summary'!T20)","v":153875779.36578855},{"$f":"Z19-($Z18-$Z19)","v":6795794.9228537111},{"$f":"Y20-Z20","v":147079984.44293484},null,{"$f":"AC19+1","v":2027},null,{"$f":"AE19*'Customer Count'!$P$18","v":3433.8586232138259},{"$f":"AF19","v":374.59757980673612},{"$f":"AF20*AE20","v":1286315.1296543903},null,null,null,{"$f":"AK19+1","v":2027},null,{"$f":"AM19","v":30},{"$f":"AN19","v":13207.775910364147},{"$f":"AN20*AM20","v":396233.27731092443}]

{"sheet":"Customer Count","index":5,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,19,2,19],[1,1,1,2],[1,3,2,3],[1,5,1,6],[1,7,2,7],[1,9,1,10],[1,11,2,11],[1,13,1,14],[1,15,2,15],[1,17,1,18]]}
[]
[null,"Residential",null,"Percent of Prior Year",null,"GS < 50",null,"Percent of Prior Year",null,"GS > 50",null,"Percent of Prior Year",null,"Streetlight",null,"Percent of Prior Year",null,"USL",null,"Percent of Prior Year"]
[null,"Year","Customers",null,null,"Year","Customers",null,null,"Year","Customers",null,null,"Year","Connections",null,null,"Year","Devices"]
[null,2012,{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B4)","v":14008.958333333334},null,null,2012,{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F4)","v":1688.125},null,null,2012,{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J4)","v":114.83333333333333},null,null,2012,{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N4)","v":3018},null,null,2012,{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N4)","v":30}]
[null,{"$f":"B4+1","v":2013},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B5)","v":14287.041666666666},{"$f":"C5/C4","v":1.0198503933494936},null,{"$f":"F4+1","v":2013},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F5)","v":1697.2083333333333},{"$f":"G5/G4","v":1.0053807231889422},null,{"$f":"J4+1","v":2013},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J5)","v":119.45833333333333},{"$f":"K5/K4","v":1.0402757619738752},null,{"$f":"N4+1","v":2013},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N5)","v":3064.75},{"$f":"O5/O4","v":1.0154903909874089},null,{"$f":"R4+1","v":2013},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N5)","v":30.833333333333332},{"$f":"S5/S4","v":1.0277777777777777}]
[null,{"$f":"B5+1","v":2014},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B6)","v":14432.416666666666},{"$f":"C6/C5","v":1.0101753045446193},null,{"$f":"F5+1","v":2014},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F6)","v":1706.4166666666667},{"$f":"G6/G5","v":1.0054255763140452},null,{"$f":"J5+1","v":2014},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J6)","v":117.83333333333333},{"$f":"K6/K5","v":0.98639693058946631},null,{"$f":"N5+1","v":2014},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N6)","v":3069},{"$f":"O6/O5","v":1.0013867362753894},null,{"$f":"R5+1","v":2014},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N6)","v":31.25},{"$f":"S6/S5","v":1.0135135135135136}]
[null,{"$f":"B6+1","v":2015},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B7)","v":14585.416666666666},{"$f":"C7/C6","v":1.0106011351760216},null,{"$f":"F6+1","v":2015},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F7)","v":1713.9166666666667},{"$f":"G7/G6","v":1.0043951750744737},null,{"$f":"J6+1","v":2015},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J7)","v":123.58333333333333},{"$f":"K7/K6","v":1.0487977369165489},null,{"$f":"N6+1","v":2015},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N7)","v":3018},{"$f":"O7/O6","v":0.98338220918866082},null,{"$f":"R6+1","v":2015},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N7)","v":30.5},{"$f":"S7/S6","v":0.97599999999999998}]
[null,{"$f":"B7+1","v":2016},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B8)","v":14798},{"$f":"C8/C7","v":1.0145750607056134},null,{"$f":"F7+1","v":2016},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F8)","v":1738.25},{"$f":"G8/G7","v":1.0141975008508777},null,{"$f":"J7+1","v":2016},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J8)","v":129.66666666666666},{"$f":"K8/K7","v":1.0492245448415374},null,{"$f":"N7+1","v":2016},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N8)","v":3064.75},{"$f":"O8/O7","v":1.0154903909874089},null,{"$f":"R7+1","v":2016},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N8)","v":30},{"$f":"S8/S7","v":0.98360655737704916}]
[null,{"$f":"B8+1","v":2017},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B9)","v":15092.833333333334},{"$f":"C9/C8","v":1.0199238635851693},null,{"$f":"F8+1","v":2017},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F9)","v":1740.8333333333333},{"$f":"G9/G8","v":1.001486169039743},null,{"$f":"J8+1","v":2017},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J9)","v":126.91666666666667},{"$f":"K9/K8","v":0.97879177377892046},null,{"$f":"N8+1","v":2017},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N9)","v":3069},{"$f":"O9/O8","v":1.0013867362753894},null,{"$f":"R8+1","v":2017},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N9)","v":30},{"$f":"S9/S8","v":1}]
[null,{"$f":"B9+1","v":2018},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B10)","v":15386.666666666666},{"$f":"C10/C9","v":1.0194684011175281},null,{"$f":"F9+1","v":2018},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F10)","v":1751.3333333333333},{"$f":"G10/G9","v":1.0060315940641456},null,{"$f":"J9+1","v":2018},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J10)","v":128.16666666666666},{"$f":"K10/K9","v":1.0098489822718317},null,{"$f":"N9+1","v":2018},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N10)","v":3130.4166666666665},{"$f":"O10/O9","v":1.0200119474313023},null,{"$f":"R9+1","v":2018},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N10)","v":30},{"$f":"S10/S9","v":1}]
[null,{"$f":"B10+1","v":2019},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B11)","v":15721.5},{"$f":"C11/C10","v":1.0217612651646448},null,{"$f":"F10+1","v":2019},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F11)","v":1761.0833333333333},{"$f":"G11/G10","v":1.0055671869052152},null,{"$f":"J10+1","v":2019},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J11)","v":125.08333333333333},{"$f":"K11/K10","v":0.97594278283485048},null,{"$f":"N10+1","v":2019},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N11)","v":3250.5833333333335},{"$f":"O11/O10","v":1.0383867962198856},null,{"$f":"R10+1","v":2019},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N11)","v":30},{"$f":"S11/S10","v":1}]
[null,{"$f":"B11+1","v":2020},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B12)","v":16164.166666666666},{"$f":"C12/C11","v":1.0281567704523529},null,{"$f":"F11+1","v":2020},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F12)","v":1779.1666666666667},{"$f":"G12/G11","v":1.0102683007618418},null,{"$f":"J11+1","v":2020},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J12)","v":126.83333333333333},{"$f":"K12/K11","v":1.0139906728847434},null,{"$f":"N11+1","v":2020},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N12)","v":3261},{"$f":"O12/O11","v":1.0032045530289435},null,{"$f":"R11+1","v":2020},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N12)","v":30},{"$f":"S12/S11","v":1}]
[null,{"$f":"B12+1","v":2021},{"$f":"AVERAGEIFS(Dataset!Q:Q,Dataset!$B:$B,B13)","v":16421.416666666668},{"$f":"C13/C12","v":1.0159148321905451},null,{"$f":"F12+1","v":2021},{"$f":"AVERAGEIFS(Dataset!R:R,Dataset!$B:$B,F13)","v":1805.5},{"$f":"G13/G12","v":1.0148009367681499},null,{"$f":"J12+1","v":2021},{"$f":"AVERAGEIFS(Dataset!S:S,Dataset!$B:$B,J13)","v":124.41666666666667},{"$f":"K13/K12","v":0.98094612352168209},null,{"$f":"N12+1","v":2021},{"$f":"AVERAGEIFS(Dataset!T:T,Dataset!$B:$B,N13)","v":3261},{"$f":"O13/O12","v":1},null,{"$f":"R12+1","v":2021},{"$f":"AVERAGEIFS(Dataset!U:U,Dataset!$B:$B,N13)","v":30},{"$f":"S13/S12","v":1}]
[null,{"$f":"B13+1","v":2022},{"$f":"C13*D14","v":16713.900722594739},{"$f":"GEOMEAN(D5:D13)","v":1.0178111341953691},null,{"$f":"F13+1","v":2022},{"$f":"G13*H14","v":1819.0353851420145},{"$f":"GEOMEAN(H5:H13)","v":1.0074967516710134},null,{"$f":"J13+1","v":2022},{"$f":"K13*L14","v":125.52967517418369},{"$f":"GEOMEAN(L5:L13)","v":1.0089458151977255},null,{"$f":"N13+1","v":2022},{"$f":"O13*P14","v":3289.1799873601176},{"$f":"GEOMEAN(P5:P13)","v":1.0086415171297509},null,{"$f":"R13+1","v":2022},{"$f":"S13*T14","v":30},{"$f":"GEOMEAN(T5:T13)","v":1}]
[null,{"$f":"B14+1","v":2023},{"$f":"C14*D15","v":17011.594251292951},{"$f":"D14","v":1.0178111341953691},null,{"$f":"F14+1","v":2023},{"$f":"G14*H15","v":1832.6722417052104},{"$f":"H14","v":1.0074967516710134},null,{"$f":"J14+1","v":2023},{"$f":"K14*L15","v":126.65264045012246},{"$f":"L14","v":1.0089458151977255},null,{"$f":"N14+1","v":2023},{"$f":"O14*P15","v":3317.6034925637241},{"$f":"P14","v":1.0086415171297509},null,{"$f":"R14+1","v":2023},{"$f":"S14*T15","v":30},{"$f":"T14","v":1}]
[]
["Monthly Averages"]
[null,2022,{"$f":"AVERAGE(C35:C46)","v":16713.900000000001},{"$f":"C18/C13","v":1.017811090192178},null,2022,{"$f":"AVERAGE(G35:G46)","v":1819},{"$f":"G18/G13","v":1.0074771531431737},null,2022,{"$f":"AVERAGE(K35:K46)","v":125.5},{"$f":"K18/K13","v":1.0087073007367715},null,2022,{"$f":"AVERAGE(O35:O46)","v":3289.1999999999916},{"$f":"O18/O13","v":1.0086476540938336},null,2022,{"$f":"AVERAGE(S35:S46)","v":30},{"$f":"S18/S13","v":1}]
[null,2023,{"$f":"AVERAGE(C47:C58)","v":17011.599999999999},{"$f":"C19/C18","v":1.0178115221462374},null,2023,{"$f":"AVERAGE(G47:G58)","v":1832.7},{"$f":"G19/G18","v":1.0075316107751513},null,2023,{"$f":"AVERAGE(K47:K58)","v":126.70000000000003},{"$f":"K19/K18","v":1.0095617529880481},null,2023,{"$f":"AVERAGE(O47:O58)","v":3317.5999999999985},{"$f":"O19/O18","v":1.0086343183752911},null,2023,{"$f":"AVERAGE(S47:S58)","v":30},{"$f":"S19/S18","v":1}]
[null,null,{"$f":"IF(ROUND(C14,1)=ROUND(C18,2),IF(ROUND(C15,1)=ROUND(C19,1),\"Okay\",\"Check\"),\"Check\")","v":"Okay"},null,null,null,{"$f":"IF(ROUND(G14,1)=ROUND(G18,2),IF(ROUND(G15,1)=ROUND(G19,1),\"Okay\",\"Check\"),\"Check\")","v":"Okay"},null,null,null,{"$f":"IF(ROUND(K14,1)=ROUND(K18,2),IF(ROUND(K15,1)=ROUND(K19,1),\"Okay\",\"Check\"),\"Check\")","v":"Okay"},null,null,null,{"$f":"IF(ROUND(O14,1)=ROUND(O18,2),IF(ROUND(O15,1)=ROUND(O19,1),\"Okay\",\"Check\"),\"Check\")","v":"Okay"},null,null,null,{"$f":"IF(ROUND(S14,1)=ROUND(S18,2),IF(ROUND(S15,1)=ROUND(S19,1),\"Okay\",\"Check\"),\"Check\")","v":"Okay"}]
[]
[2021,"Jan",{"$f":"Dataset!Q110","v":16338},null,null,null,{"$f":"Dataset!R110","v":1783},null,null,null,{"$f":"Dataset!S110","v":124},null,null,null,{"$f":"Dataset!T110","v":3261},null,null,null,{"$f":"Dataset!U110","v":30}]
[null,"Feb",{"$f":"Dataset!Q111","v":16339},null,null,null,{"$f":"Dataset!R111","v":1789},null,null,null,{"$f":"Dataset!S111","v":125},null,null,null,{"$f":"Dataset!T111","v":3261},null,null,null,{"$f":"Dataset!U111","v":30}]
[null,"Mar",{"$f":"Dataset!Q112","v":16380},null,null,null,{"$f":"Dataset!R112","v":1804},null,null,null,{"$f":"Dataset!S112","v":125},null,null,null,{"$f":"Dataset!T112","v":3261},null,null,null,{"$f":"Dataset!U112","v":30}]
[null,"Apr",{"$f":"Dataset!Q113","v":16373},null,null,null,{"$f":"Dataset!R113","v":1810},null,null,null,{"$f":"Dataset!S113","v":117},null,null,null,{"$f":"Dataset!T113","v":3261},null,null,null,{"$f":"Dataset!U113","v":30}]
[null,"May",{"$f":"Dataset!Q114","v":16291},null,null,null,{"$f":"Dataset!R114","v":1798},null,null,null,{"$f":"Dataset!S114","v":125},null,null,null,{"$f":"Dataset!T114","v":3261},null,null,null,{"$f":"Dataset!U114","v":30}]
[null,"Jun",{"$f":"Dataset!Q115","v":16505},null,null,null,{"$f":"Dataset!R115","v":1818},null,null,null,{"$f":"Dataset!S115","v":127},null,null,null,{"$f":"Dataset!T115","v":3261},null,null,null,{"$f":"Dataset!U115","v":30}]
[null,"Jul",{"$f":"Dataset!Q116","v":16448},null,null,null,{"$f":"Dataset!R116","v":1805},null,null,null,{"$f":"Dataset!S116","v":127},null,null,null,{"$f":"Dataset!T116","v":3261},null,null,null,{"$f":"Dataset!U116","v":30}]
[null,"Aug",{"$f":"Dataset!Q117","v":16442},null,null,null,{"$f":"Dataset!R117","v":1811},null,null,null,{"$f":"Dataset!S117","v":135},null,null,null,{"$f":"Dataset!T117","v":3261},null,null,null,{"$f":"Dataset!U117","v":30}]
[null,"Sep",{"$f":"Dataset!Q118","v":16499},null,null,null,{"$f":"Dataset!R118","v":1810},null,null,null,{"$f":"Dataset!S118","v":122},null,null,null,{"$f":"Dataset!T118","v":3261},null,null,null,{"$f":"Dataset!U118","v":30}]
[null,"Oct",{"$f":"Dataset!Q119","v":16380},null,null,null,{"$f":"Dataset!R119","v":1802},null,null,null,{"$f":"Dataset!S119","v":122},null,null,null,{"$f":"Dataset!T119","v":3261},null,null,null,{"$f":"Dataset!U119","v":30}]
[null,"Nov",{"$f":"Dataset!Q120","v":16634},null,null,null,{"$f":"Dataset!R120","v":1818},null,null,null,{"$f":"Dataset!S120","v":122},null,null,null,{"$f":"Dataset!T120","v":3261},null,null,null,{"$f":"Dataset!U120","v":30}]
[null,"Dec",{"$f":"Dataset!Q121","v":16428},null,null,null,{"$f":"Dataset!R121","v":1818},null,null,null,{"$f":"Dataset!S121","v":122},null,null,null,{"$f":"Dataset!T121","v":3261},null,null,null,{"$f":"Dataset!U121","v":30}]
[]
[2022,"Jan",16578.989880560246,null,null,null,1812.7796684211357,null,null,null,124.98835117286593,null,null,null,3276.2439552261521,null,null,null,30]
[null,"Feb",{"$f":"D36*C35","v":16603.39880613752},{"$f":"D14^(1/12)","v":1.0014722806246414},null,null,{"$f":"H36*G35","v":1813.9082922705552},{"$f":"H14^(1/12)","v":1.0006225929543895},null,null,{"$f":"L36*K35","v":125.08114819253039},{"$f":"L14^(1/12)","v":1.0007424453462557},null,null,{"$f":"P36*O35","v":3278.5939718414502},{"$f":"P14^(1/12)","v":1.0007172898744459},null,null,{"$f":"T36*S35","v":30},{"$f":"T14^(1/12)","v":1}]
[null,"Mar",{"$f":"D37*C36","v":16627.843668502992},{"$f":"D36","v":1.0014722806246414},null,null,{"$f":"H37*G36","v":1815.0376187932316},{"$f":"H36","v":1.0006225929543895},null,null,{"$f":"L37*K36","v":125.17401410891026},{"$f":"L36","v":1.0007424453462557},null,null,{"$f":"P37*O36","v":3280.9456740998712},{"$f":"P36","v":1.0007172898744459},null,null,{"$f":"T37*S36","v":30},{"$f":"T36","v":1}]
[null,"Apr",{"$f":"D38*C37","v":16652.324520565697},{"$f":"D37","v":1.0014722806246414},null,null,{"$f":"H38*G37","v":1816.1676484266441},{"$f":"H37","v":1.0006225929543895},null,null,{"$f":"L38*K37","v":125.26694897315755},{"$f":"L37","v":1.0007424453462557},null,null,{"$f":"P38*O37","v":3283.2990632105102},{"$f":"P37","v":1.0007172898744459},null,null,{"$f":"T38*S37","v":30},{"$f":"T37","v":1}]
[null,"May",{"$f":"D39*C38","v":16676.841415312567},{"$f":"D38","v":1.0014722806246414},null,null,{"$f":"H39*G38","v":1817.2983816085446},{"$f":"H38","v":1.0006225929543895},null,null,{"$f":"L39*K38","v":125.35995283646233},{"$f":"L38","v":1.0007424453462557},null,null,{"$f":"P39*O38","v":3285.6541403833285},{"$f":"P38","v":1.0007172898744459},null,null,{"$f":"T39*S38","v":30},{"$f":"T38","v":1}]
[null,"Jun",{"$f":"D40*C39","v":16701.394405808551},{"$f":"D39","v":1.0014722806246414},null,null,{"$f":"H40*G39","v":1818.4298187769575},{"$f":"H39","v":1.0006225929543895},null,null,{"$f":"L40*K39","v":125.45302575005259},{"$f":"L39","v":1.0007424453462557},null,null,{"$f":"P40*O39","v":3288.0109068291567},{"$f":"P39","v":1.0007172898744459},null,null,{"$f":"T40*S39","v":30},{"$f":"T39","v":1}]
[null,"Jul",{"$f":"D41*C40","v":16725.983545196719},{"$f":"D40","v":1.0014722806246414},null,null,{"$f":"H41*G40","v":1819.5619603701798},{"$f":"H40","v":1.0006225929543895},null,null,{"$f":"L41*K40","v":125.54616776519441},{"$f":"L40","v":1.0007424453462557},null,null,{"$f":"P41*O40","v":3290.369363759693},{"$f":"P40","v":1.0007172898744459},null,null,{"$f":"T41*S40","v":30},{"$f":"T40","v":1}]
[null,"Aug",{"$f":"D42*C41","v":16750.608886698385},{"$f":"D41","v":1.0014722806246414},null,null,{"$f":"H42*G41","v":1820.6948068267814},{"$f":"H41","v":1.0006225929543895},null,null,{"$f":"L42*K41","v":125.63937893319192},{"$f":"L41","v":1.0007424453462557},null,null,{"$f":"P42*O41","v":3292.7295123875047},{"$f":"P41","v":1.0007172898744459},null,null,{"$f":"T42*S41","v":30},{"$f":"T41","v":1}]
[null,"Sep",{"$f":"D43*C42","v":16775.270483613218},{"$f":"D42","v":1.0014722806246414},null,null,{"$f":"H43*G42","v":1821.8283585856052},{"$f":"H42","v":1.0006225929543895},null,null,{"$f":"L43*K42","v":125.73265930538732},{"$f":"L42","v":1.0007424453462557},null,null,{"$f":"P43*O42","v":3295.0913539260291},{"$f":"P42","v":1.0007172898744459},null,null,{"$f":"T43*S42","v":30},{"$f":"T42","v":1}]
[null,"Oct",{"$f":"D44*C43","v":16799.968389319361},{"$f":"D43","v":1.0014722806246414},null,null,{"$f":"H44*G43","v":1822.9626160857676},{"$f":"H43","v":1.0006225929543895},null,null,{"$f":"L44*K43","v":125.82600893316095},{"$f":"L43","v":1.0007424453462557},null,null,{"$f":"P44*O43","v":3297.4548895895746},{"$f":"P43","v":1.0007172898744459},null,null,{"$f":"T44*S43","v":30},{"$f":"T43","v":1}]
[null,"Nov",{"$f":"D45*C44","v":16824.702657273545},{"$f":"D44","v":1.0014722806246414},null,null,{"$f":"H45*G44","v":1824.0975797666581},{"$f":"H44","v":1.0006225929543895},null,null,{"$f":"L45*K44","v":125.9194278679313},{"$f":"L44","v":1.0007424453462557},null,null,{"$f":"P45*O44","v":3299.8201205933192},{"$f":"P44","v":1.0007172898744459},null,null,{"$f":"T45*S44","v":30},{"$f":"T44","v":1}]
[null,"Dec",{"$f":"D46*C45","v":16849.473341011202},{"$f":"D45","v":1.0014722806246414},null,null,{"$f":"H46*G45","v":1825.2332500679397},{"$f":"H45","v":1.0006225929543895},null,null,{"$f":"L46*K45","v":126.01291616115503},{"$f":"L45","v":1.0007424453462557},null,null,{"$f":"P46*O45","v":3302.1870481533133},{"$f":"P45","v":1.0007172898744459},null,null,{"$f":"T46*S45","v":30},{"$f":"T45","v":1}]
[2023,"Jan",16874.28692598009,null,null,null,1826.4328193047911,null,null,null,126.18345891316427,null,null,null,3304.5320886106979,null,null,null,30]
[null,"Feb",{"$f":"D48*C47","v":16899.13061167585},{"$f":"D15^(1/12)","v":1.0014722806246414},null,null,{"$f":"H48*G47","v":1827.5699435097561},{"$f":"H15^(1/12)","v":1.0006225929543895},null,null,{"$f":"L48*K47","v":126.27714323500879},{"$f":"L15^(1/12)","v":1.0007424453462557},null,null,{"$f":"P48*O47","v":3306.9023960176396},{"$f":"P15^(1/12)","v":1.0007172898744459},null,null,{"$f":"T48*S47","v":30},{"$f":"T15^(1/12)","v":1}]
[null,"Mar",{"$f":"D49*C48","v":16924.010874248706},{"$f":"D48","v":1.0014722806246414},null,null,{"$f":"H49*G48","v":1828.7077756802391},{"$f":"H48","v":1.0006225929543895},null,null,{"$f":"L49*K48","v":126.37089711234209},{"$f":"L48","v":1.0007424453462557},null,null,{"$f":"P49*O48","v":3309.2744036220838},{"$f":"P48","v":1.0007172898744459},null,null,{"$f":"T49*S48","v":30},{"$f":"T48","v":1}]
[null,"Apr",{"$f":"D50*C49","v":16948.927767550085},{"$f":"D49","v":1.0014722806246414},null,null,{"$f":"H50*G49","v":1829.8463162570149},{"$f":"H49","v":1.0006225929543895},null,null,{"$f":"L50*K49","v":126.46472059680531},{"$f":"L49","v":1.0007424453462557},null,null,{"$f":"P50*O49","v":3311.6481126435647},{"$f":"P49","v":1.0007172898744459},null,null,{"$f":"T50*S49","v":30},{"$f":"T49","v":1}]
[null,"May",{"$f":"D51*C50","v":16973.881345510697},{"$f":"D50","v":1.0014722806246414},null,null,{"$f":"H51*G50","v":1830.9855656811321},{"$f":"H50","v":1.0006225929543895},null,null,{"$f":"L51*K50","v":126.55861374007793},{"$f":"L50","v":1.0007424453462557},null,null,{"$f":"P51*O50","v":3314.0235243024918},{"$f":"P50","v":1.0007172898744459},null,null,{"$f":"T51*S50","v":30},{"$f":"T50","v":1}]
[null,"Jun",{"$f":"D52*C51","v":16998.871662140657},{"$f":"D51","v":1.0014722806246414},null,null,{"$f":"H52*G51","v":1832.125524393914},{"$f":"H51","v":1.0006225929543895},null,null,{"$f":"L52*K51","v":126.65257659387782},{"$f":"L51","v":1.0007424453462557},null,null,{"$f":"P52*O51","v":3316.4006398201491},{"$f":"P51","v":1.0007172898744459},null,null,{"$f":"T52*S51","v":30},{"$f":"T51","v":1}]
[null,"Jul",{"$f":"D53*C52","v":17023.898771529592},{"$f":"D52","v":1.0014722806246414},null,null,{"$f":"H53*G52","v":1833.2661928369589},{"$f":"H52","v":1.0006225929543895},null,null,{"$f":"L53*K52","v":126.74660920996124},{"$f":"L52","v":1.0007424453462557},null,null,{"$f":"P53*O52","v":3318.7794604186979},{"$f":"P52","v":1.0007172898744459},null,null,{"$f":"T53*S52","v":30},{"$f":"T52","v":1}]
[null,"Aug",{"$f":"D54*C53","v":17048.962727846771},{"$f":"D53","v":1.0014722806246414},null,null,{"$f":"H54*G53","v":1834.4075714521396},{"$f":"H53","v":1.0006225929543895},null,null,{"$f":"L54*K53","v":126.84071164012286},{"$f":"L53","v":1.0007424453462557},null,null,{"$f":"P54*O53","v":3321.1599873211753},{"$f":"P53","v":1.0007172898744459},null,null,{"$f":"T54*S53","v":30},{"$f":"T53","v":1}]
[null,"Sep",{"$f":"D55*C54","v":17074.063585341213},{"$f":"D54","v":1.0014722806246414},null,null,{"$f":"H55*G54","v":1835.5496606816043},{"$f":"H54","v":1.0006225929543895},null,null,{"$f":"L55*K54","v":126.93488393619583},{"$f":"L54","v":1.0007424453462557},null,null,{"$f":"P55*O54","v":3323.5422217514956},{"$f":"P54","v":1.0007172898744459},null,null,{"$f":"T55*S54","v":30},{"$f":"T54","v":1}]
[null,"Oct",{"$f":"D56*C55","v":17099.201398341807},{"$f":"D55","v":1.0014722806246414},null,null,{"$f":"H56*G55","v":1836.6924609677767},{"$f":"H55","v":1.0006225929543895},null,null,{"$f":"L56*K55","v":127.02912615005177},{"$f":"L55","v":1.0007424453462557},null,null,{"$f":"P56*O55","v":3325.9261649344512},{"$f":"P55","v":1.0007172898744459},null,null,{"$f":"T56*S55","v":30},{"$f":"T55","v":1}]
[null,"Nov",{"$f":"D57*C56","v":17124.376221257429},{"$f":"D56","v":1.0014722806246414},null,null,{"$f":"H57*G56","v":1837.8359727533555},{"$f":"H56","v":1.0006225929543895},null,null,{"$f":"L57*K56","v":127.1234383336008},{"$f":"L56","v":1.0007424453462557},null,null,{"$f":"P57*O56","v":3328.3118180957131},{"$f":"P56","v":1.0007172898744459},null,null,{"$f":"T57*S56","v":30},{"$f":"T56","v":1}]
[null,"Dec",{"$f":"D58*C57","v":17149.588108577056},{"$f":"D57","v":1.0014722806246414},null,null,{"$f":"H58*G57","v":1838.9801964813153},{"$f":"H57","v":1.0006225929543895},null,null,{"$f":"L58*K57","v":127.2178205387916},{"$f":"L57","v":1.0007424453462557},null,null,{"$f":"P58*O57","v":3330.6991824618317},{"$f":"P57","v":1.0007172898744459},null,null,{"$f":"T58*S57","v":30},{"$f":"T57","v":1}]

{"sheet":"Summary Tables","index":6,"n_rows":38,"n_cols":14,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,"Normal Forecast"]
[null,"kWh","2016 Actual","2017 Actual","2018 Actual","2019 Actual","2020 Actual","2021 Estimate","2022 Forecast","2023 Forecast","2024 Forecast","2025 Forecast","2026 Forecast","2027 Forecast"]
[null,"Residential",{"$f":"OFFSET('Normalized Annual Summary'!$C$9,COLUMN()-COLUMN($C$3),0)","v":119372519.11609088},{"$f":"OFFSET('Normalized Annual Summary'!$C$9,COLUMN()-COLUMN($C$3),0)","v":116589912.08884086},{"$f":"OFFSET('Normalized Annual Summary'!$C$9,COLUMN()-COLUMN($C$3),0)","v":127042388.53964818},{"$f":"OFFSET('Normalized Annual Summary'!$C$9,COLUMN()-COLUMN($C$3),0)","v":125937193.66228408},{"$f":"OFFSET('Normalized Annual Summary'!$C$9,COLUMN()-COLUMN($C$3),0)","v":134775705.68352982},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":139865773.86636606},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":137569213.68895149},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":137786708.89593711},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":138362150.89211845},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":140649972.6171906},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":143272877.02285454},{"$f":"OFFSET('Normalized Annual Summary'!$I$9,COLUMN()-COLUMN($C$3),0)","v":145940606.32133454}]
[null,"GS < 50",{"$f":"OFFSET('Normalized Annual Summary'!$L$9,COLUMN()-COLUMN($C$3),0)","v":46723063.147793487},{"$f":"OFFSET('Normalized Annual Summary'!$L$9,COLUMN()-COLUMN($C$3),0)","v":45198527.697477043},{"$f":"OFFSET('Normalized Annual Summary'!$L$9,COLUMN()-COLUMN($C$3),0)","v":47162012.796490081},{"$f":"OFFSET('Normalized Annual Summary'!$L$9,COLUMN()-COLUMN($C$3),0)","v":46524843.615444981},{"$f":"OFFSET('Normalized Annual Summary'!$L$9,COLUMN()-COLUMN($C$3),0)","v":42547308.685365744},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":43303770.436561488},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46157754.937135421},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46258386.170815185},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46461550.67332425},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46470838.619270734},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46577064.843498513},{"$f":"OFFSET('Normalized Annual Summary'!$R$9,COLUMN()-COLUMN($C$3),0)","v":46683291.067726284}]
[null,"GS > 50",{"$f":"OFFSET('Normalized Annual Summary'!$U$9,COLUMN()-COLUMN($C$3),0)","v":129434913.97257897},{"$f":"OFFSET('Normalized Annual Summary'!$U$9,COLUMN()-COLUMN($C$3),0)","v":125361028.46165898},{"$f":"OFFSET('Normalized Annual Summary'!$U$9,COLUMN()-COLUMN($C$3),0)","v":130990632.90670583},{"$f":"OFFSET('Normalized Annual Summary'!$U$9,COLUMN()-COLUMN($C$3),0)","v":126777959.96350293},{"$f":"OFFSET('Normalized Annual Summary'!$U$9,COLUMN()-COLUMN($C$3),0)","v":115931845.39301684},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":126611725.36413708},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":130541504.84939103},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":133662788.33439825},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":137120904.42109412},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":140179424.00941771},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":143580284.70904526},{"$f":"OFFSET('Normalized Annual Summary'!$AA$9,COLUMN()-COLUMN($C$3),0)","v":147079984.44293484}]
[null,"Street Light",{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":2060755.9669889463},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1230929.4006204633},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1204476.4371555073},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1202687.0979789766},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1224244.7245564894},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1221562.7077497665},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1232118.8628138509},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1242766.2390727461},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1253513.2516277416},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1264353.200629855},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1275286.8897613334},{"$f":"OFFSET('Normalized Annual Summary'!$AG$9,COLUMN()-COLUMN($C$3),0)","v":1286315.1296543903}]
[null,"USL",{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":399176.44803727948},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":400116.31481612264},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":397051.6081530652},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":394004.8908583041},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396218.85414507356},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443},{"$f":"OFFSET('Normalized Annual Summary'!$AO$9,COLUMN()-COLUMN($C$3),0)","v":396233.27731092443}]
[null,"Total",{"$f":"SUM(C3:C7)","v":297990428.6514895},{"$f":"SUM(D3:D7)","v":288780513.96341348},{"$f":"SUM(E3:E7)","v":306796562.28815264},{"$f":"SUM(F3:F7)","v":300836689.23006922},{"$f":"SUM(G3:G7)","v":294875323.34061396},{"$f":"SUM(H3:H7)","v":311399065.65212536},{"$f":"SUM(I3:I7)","v":315896825.61560267},{"$f":"SUM(J3:J7)","v":319346882.91753423},{"$f":"SUM(K3:K7)","v":323594352.51547551},{"$f":"SUM(L3:L7)","v":328960821.72381979},{"$f":"SUM(M3:M7)","v":335101746.74247056},{"$f":"SUM(N3:N7)","v":341386430.23896098}]
[]
[null,"CDM Adjusted"]
[null,"kWh","2023 Weather Normal Forecast","CDM Adjustment","2023 CDM Adjusted Forecast",null,"2024 CDM Adjusted Forecast","2025 CDM Adjusted Forecast","2026 CDM Adjusted Forecast","2027 CDM Adjusted Forecast"]
[null,{"$f":"B3","v":"Residential"},{"$f":"J3","v":137786708.89593711},{"$f":"'[1]CDM Adjustment'!K64","v":140636.83198969995},{"$f":"C12-D12","v":137646072.06394741},null,{"$f":"K3-'[1]CDM Adjustment'!O25","v":138146951.98910379},{"$f":"L3-'[1]CDM Adjustment'!P25","v":140359019.21115905},{"$f":"M3-'[1]CDM Adjustment'!Q25","v":142906169.11380607},{"$f":"N3-'[1]CDM Adjustment'!R25","v":145498143.90926918}]
[null,{"$f":"B4","v":"GS < 50"},{"$f":"J4","v":46258386.170815185},{"$f":"'[1]CDM Adjustment'!L64","v":569114.38798440027},{"$f":"C13-D13","v":45689271.782830782},null,{"$f":"K4-'[1]CDM Adjustment'!O26","v":45548707.569071449},{"$f":"L4-'[1]CDM Adjustment'!P26","v":45213229.005315863},{"$f":"M4-'[1]CDM Adjustment'!Q26","v":44974688.719841577},{"$f":"N4-'[1]CDM Adjustment'!R26","v":44736148.434367277}]
[null,{"$f":"B5","v":"GS > 50"},{"$f":"J5","v":133662788.33439825},{"$f":"'[1]CDM Adjustment'!M64","v":1738246.3462001504},{"$f":"C14-D14","v":131924541.9881981},null,{"$f":"K5-'[1]CDM Adjustment'!O27","v":134094168.34076846},{"$f":"L5-'[1]CDM Adjustment'!P27","v":135862353.22886223},{"$f":"M5-'[1]CDM Adjustment'!Q27","v":137972879.22825998},{"$f":"N5-'[1]CDM Adjustment'!R27","v":140182244.26191974}]
[null,{"$f":"B6","v":"Street Light"},{"$f":"J6","v":1242766.2390727461},null,{"$f":"C15-D15","v":1242766.2390727461},null,{"$f":"K6-'[1]CDM Adjustment'!O28","v":1253513.2516277416},{"$f":"L6-'[1]CDM Adjustment'!P28","v":1264353.200629855},{"$f":"M6-'[1]CDM Adjustment'!Q28","v":1275286.8897613334},{"$f":"N6-'[1]CDM Adjustment'!R28","v":1286315.1296543903}]
[null,{"$f":"B7","v":"USL"},{"$f":"J7","v":396233.27731092443},null,{"$f":"C16-D16","v":396233.27731092443},null,{"$f":"K7-'[1]CDM Adjustment'!O29","v":396233.27731092443},{"$f":"L7-'[1]CDM Adjustment'!P29","v":396233.27731092443},{"$f":"M7-'[1]CDM Adjustment'!Q29","v":396233.27731092443},{"$f":"N7-'[1]CDM Adjustment'!R29","v":396233.27731092443}]
[null,"Total",{"$f":"SUM(C12:C16)","v":319346882.91753423},{"$f":"SUM(D12:D16)","v":2447997.5661742506},{"$f":"SUM(E12:E16)","v":316898885.35135996},null,{"$f":"SUM(G12:G16)","v":319439574.42788231},{"$f":"SUM(H12:H16)","v":323095187.92327791},{"$f":"SUM(I12:I16)","v":327525257.22897989},{"$f":"SUM(J12:J16)","v":332099085.01252151}]
[]
[null,"Normal Forecast"]
[null,"kW","2016 Actual","2017 Actual","2018 Actual","2019 Actual","2020 Actual","2021 Estimate","2022 Forecast","2023 Forecast","2024 Forecast","2025 Forecast","2026 Forecast","2027 Forecast"]
[null,"GS > 50",{"$f":"OFFSET('[1]kW Forecast'!$D$9,COLUMN()-COLUMN($C$21),0)","v":317291.69},{"$f":"OFFSET('[1]kW Forecast'!$D$9,COLUMN()-COLUMN($C$21),0)","v":308322.29000000004},{"$f":"OFFSET('[1]kW Forecast'!$D$9,COLUMN()-COLUMN($C$21),0)","v":320420.02},{"$f":"OFFSET('[1]kW Forecast'!$D$9,COLUMN()-COLUMN($C$21),0)","v":305981.37},{"$f":"OFFSET('[1]kW Forecast'!$D$9,COLUMN()-COLUMN($C$21),0)","v":289744.00000000012},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":311201.69838300085},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":320860.78838090168},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":328532.65857203479},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":337032.43690054462},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":344550.03835243656},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":352909.08742663765},{"$f":"OFFSET('[1]kW Forecast'!$D$18,COLUMN()-COLUMN($H$21),0)","v":361511.07510103885}]
[null,"Street Light",{"$f":"OFFSET('[1]kW Forecast'!$J$9,COLUMN()-COLUMN($C$21),0)","v":5824.64},{"$f":"OFFSET('[1]kW Forecast'!$J$9,COLUMN()-COLUMN($C$21),0)","v":3777.5200000000013},{"$f":"OFFSET('[1]kW Forecast'!$J$9,COLUMN()-COLUMN($C$21),0)","v":3393.8000000000006},{"$f":"OFFSET('[1]kW Forecast'!$J$9,COLUMN()-COLUMN($C$21),0)","v":3373.1799999999989},{"$f":"OFFSET('[1]kW Forecast'!$J$9,COLUMN()-COLUMN($C$21),0)","v":3430.1999999999994},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3436.5826745161694},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3466.2799625658058},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3496.2338802388308},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3526.4681014662779},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3556.9637777806965},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3587.7231701552391},{"$f":"OFFSET('[1]kW Forecast'!$J$18,COLUMN()-COLUMN($H$21),0)","v":3618.748559115174}]
[null,"Total",{"$f":"SUM(C18:C22)","v":323116.33},{"$f":"SUM(D18:D22)","v":312099.81000000006},{"$f":"SUM(E18:E22)","v":323813.82},{"$f":"SUM(F18:F22)","v":309354.55},{"$f":"SUM(G18:G22)","v":293174.20000000013},{"$f":"SUM(H18:H22)","v":314638.28105751704},{"$f":"SUM(I18:I22)","v":324327.06834346749},{"$f":"SUM(J18:J22)","v":332028.89245227363},{"$f":"SUM(K18:K22)","v":340558.90500201087},{"$f":"SUM(L18:L22)","v":348107.00213021727},{"$f":"SUM(M18:M22)","v":356496.8105967929},{"$f":"SUM(N18:N22)","v":365129.82366015401}]
[]
[null,"CDM Adjusted"]
[null,"kW","2023 Weather Normal Forecast","CDM Adjustment","2023 CDM Adjusted Forecast",null,"2024 CDM Adjusted Forecast","2025 CDM Adjusted Forecast","2026 CDM Adjusted Forecast","2027 CDM Adjusted Forecast"]
[null,{"$f":"B21","v":"GS > 50"},{"$f":"J21","v":328532.65857203479},{"$f":"D14*'[1]CDM Adjustment'!$E$84","v":3413.0569959424338},{"$f":"C27-D27","v":325119.60157609236},null,{"$f":"K21-'[1]CDM Adjustment'!O27*'[1]CDM Adjustment'!$E$84","v":331089.42268025904},{"$f":"L21-'[1]CDM Adjustment'!P27*'[1]CDM Adjustment'!$E$84","v":336073.44430593483},{"$f":"M21-'[1]CDM Adjustment'!Q27*'[1]CDM Adjustment'!$E$84","v":341898.91355391976},{"$f":"N21-'[1]CDM Adjustment'!R27*'[1]CDM Adjustment'!$E$84","v":347967.3214021048}]
[null,{"$f":"B22","v":"Street Light"},{"$f":"J22","v":3496.2338802388308},null,{"$f":"C28-D28","v":3496.2338802388308},null,{"$f":"K22","v":3526.4681014662779},{"$f":"L22","v":3556.9637777806965},{"$f":"M22","v":3587.7231701552391},{"$f":"N22","v":3618.748559115174}]
[null,"Total",{"$f":"SUM(C27:C28)","v":332028.89245227363},{"$f":"SUM(D27:D28)","v":3413.0569959424338},{"$f":"SUM(E27:E28)","v":328615.8354563312},null,{"$f":"SUM(G27:G28)","v":334615.89078172529},{"$f":"SUM(H27:H28)","v":339630.40808371553},{"$f":"SUM(I27:I28)","v":345486.63672407501},{"$f":"SUM(J27:J28)","v":351586.06996121997}]
[]
[null,"Customers / Devices"]
[null,"Customers","2016 Actual","2017 Actual","2018 Actual","2019 Actual","2020 Actual","2021 Estimate","2022 Forecast","2023 Forecast","2024 Forecast","2025 Forecast","2026 Forecast","2027 Forecast"]
[null,{"$f":"B3","v":"Residential"},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":14798},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":15092.833333333334},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":15386.666666666666},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":15721.5},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":16164.166666666666},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":16421.416666666668},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":16713.900722594739},{"$f":"OFFSET('Customer Count'!$C$8,COLUMN()-COLUMN($C$33),0)","v":17011.594251292951},{"$f":"J33*'Customer Count'!$D$14","v":17314.590039379898},{"$f":"K33*'Customer Count'!$D$14","v":17622.982526109095},{"$f":"L33*'Customer Count'!$D$14","v":17936.86783280427},{"$f":"M33*'Customer Count'!$D$14","v":18256.343792818945}]
[null,{"$f":"B4","v":"GS < 50"},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1738.25},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1740.8333333333333},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1751.3333333333333},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1761.0833333333333},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1779.1666666666667},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1805.5},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1819.0353851420145},{"$f":"OFFSET('Customer Count'!$G$8,COLUMN()-COLUMN($C$33),0)","v":1832.6722417052104},{"$f":"J34*'Customer Count'!$H$14","v":1846.4113303956337},{"$f":"K34*'Customer Count'!$H$14","v":1860.2534176221552},{"$f":"L34*'Customer Count'!$H$14","v":1874.1992755392225},{"$f":"M34*'Customer Count'!$H$14","v":1888.2496820899332}]
[null,{"$f":"B5","v":"GS > 50"},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":129.66666666666666},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":126.91666666666667},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":128.16666666666666},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":125.08333333333333},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":126.83333333333333},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":124.41666666666667},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":125.52967517418369},{"$f":"OFFSET('Customer Count'!$K$8,COLUMN()-COLUMN($C$33),0)","v":126.65264045012246},{"$f":"J35*'Customer Count'!$L$14","v":127.78565156589323},{"$f":"K35*'Customer Count'!$L$14","v":128.92879838972266},{"$f":"L35*'Customer Count'!$L$14","v":130.08217159378194},{"$f":"M35*'Customer Count'!$L$14","v":131.24586266137874}]
[null,{"$f":"B6","v":"Street Light"},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3064.75},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3069},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3130.4166666666665},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3250.5833333333335},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3261},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3261},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3289.1799873601176},{"$f":"OFFSET('Customer Count'!$O$8,COLUMN()-COLUMN($C$33),0)","v":3317.6034925637241},{"$f":"J36*'Customer Count'!$P$14","v":3346.2726199744352},{"$f":"K36*'Customer Count'!$P$14","v":3375.1894921407606},{"$f":"L36*'Customer Count'!$P$14","v":3404.3562499532504},{"$f":"M36*'Customer Count'!$P$14","v":3433.775052802996}]
[null,{"$f":"B7","v":"USL"},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"OFFSET('Customer Count'!$S$8,COLUMN()-COLUMN($C$33),0)","v":30},{"$f":"J37*'Customer Count'!$T$14","v":30},{"$f":"K37*'Customer Count'!$T$14","v":30},{"$f":"L37*'Customer Count'!$T$14","v":30},{"$f":"M37*'Customer Count'!$T$14","v":30}]
[null,"Total",{"$f":"SUM(C33:C37)","v":19760.666666666668},{"$f":"SUM(D33:D37)","v":20059.583333333336},{"$f":"SUM(E33:E37)","v":20426.583333333336},{"$f":"SUM(F33:F37)","v":20888.249999999996},{"$f":"SUM(G33:G37)","v":21361.166666666664},{"$f":"SUM(H33:H37)","v":21642.333333333336},{"$f":"SUM(I33:I37)","v":21977.645770271054},{"$f":"SUM(J33:J37)","v":22318.522626012011},{"$f":"SUM(K33:K37)","v":22665.05964131586},{"$f":"SUM(L33:L37)","v":23017.354234261737},{"$f":"SUM(M33:M37)","v":23375.505529890524},{"$f":"SUM(N33:N37)","v":23739.614390373252}]